{"text_format":"1","workbook":"xlsx","n_sheets":48,"sheets":["Setup","Errors","DMH","HOME","Medi-Cal","Non Medi-Cal","MH1900_INFO","MH1901_Schedule_A","LAC CMA","LAC101","LAC102","LAC102_S_CSS","LAC102_S_PEI","MH1901_Schedule_C","MH1960","MH1961","MH1962","MH1963","MH1964","MH1965","MH1966_MODE5(OTHR)","MH1966_MODE10","MH1966_MODE15_(1)","MH1966_MODE15_(2)","MH1966_MODE45","MH1966_MODE55","MH1966_MODE60","MH1960_HOSP_COSTS","MH1960_HOSP_05","MH1960_PHYS_05","MH1960_HOSP_05_ADMIN","MH1960_PHYS_05_ADMIN","MH1960_HOSP_10","MH1960_PHYS_10","MH1960_HOSP_15","MH1960_PHYS_15","MH1968","MH1969_INST","MH1969","MH1992_INST","MH1979","MH1991","MH1901_Schedule_B","LAC103","MH1966_HOSPINPT","Input Data","MH1992","Crosschecks"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":16,"defined_names":1546,"comments":1,"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":"Setup","index":0,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":true,"merged":[[10,4,10,7],[5,2,5,3],[12,2,12,3],[0,8,0,10],[0,0,0,3]]}
["Do not move any of these cells.  The VBA code references some of these by direct cell reference!",null,null,null,"Index","Type ","Direct Allocation Flag","Program Type Flag","Print Forms"]
[null,null,null,null,1,"CR",0,1,"ID","Worksheet Name","1=Print, 0=Don't"]
["FiscalYear (YYYYYYYY)",20192020,"MH1900_INFO Drop Down Items",null,2,"NR",0,1,1,"HOME",0]
["FiscalYear (YYYY-YYYY)",{"$f":"MID(FiscalYear,1,4)&\" - \"&MID(FiscalYear,5,4)","v":"2019 - 2020"},"Yes",null,3,"TBS",1,2,2,"Medi-Cal",0]
["Rounding Error",5,"No",null,4,"ASO",1,2,3,"Non Medi-Cal",0]
["CurrentProtection","OFF","MH1991 Hospital Admin Periods",null,5,"MAA",1,1,4,"MH1900_INFO",0]
["Medi-Cal?",true,"Period 1 / Period 3","Period 2/ Period 4",6,"MHS",1,2,5,"MH1901_Schedule_A",0]
["Affordable Care Act Period 1",{"$f":"\"07/01/\"&MID(FiscalYear,3,2)&\" - 12/31/\"&MID(FiscalYear,3,2)","v":"07/01/19 - 12/31/19"},{"$f":"\"07/01/\"&MID(FiscalYear,3,2)&\" - 06/30/\"&MID(FiscalYear,7,2)","v":"07/01/19 - 06/30/20"},null,7,"ISA",0,1,6,"MH1901_Schedule_B",0]
["Affordable Care Act Period 2",{"$f":"\"01/01/\"&MID(FiscalYear,7,2)&\" - 06/30/\"&MID(FiscalYear,7,2)","v":"01/01/20 - 06/30/20"},null,null,8,"FBG",1,2,7,"MH1901_Schedule_C",1]
["MCAP Period 1",{"$f":"\"07/01/\"&MID(FiscalYear,3,2)&\" - 09/30/\"&MID(FiscalYear,3,2)","v":"07/01/19 - 09/30/19"},"MH1992 Rollover Period",null,9,"HOSP","0","1",8,"MH1960",0]
["Entire Fiscal Year",{"$f":"\"07/01/\"&MID(FiscalYear,3,2)&\" - 06/30/\"&MID(FiscalYear,7,2)","v":"07/01/19 - 06/30/20"},{"$f":"TEXT(VALUE(MID(FiscalYear,3,2))-1,\"00\")&\"-\"&TEXT(VALUE(MID(FiscalYear,7,2))-1,\"00\")","v":"18-19"},null,"Settlement Type for MH1901_Schedule_C",null,null,null,9,"MH1960_HOSP_COSTS",0]
["Date Detail Template Last Revised","(Rev. 02/2019)",null,null,null,null,null,null,10,"MH1960_HOSP_05",0]
["SD/MC Sharing Ratio FFP",0.5,"MH1991 Hospital Admin Rates",null,null,null,null,null,11,"MH1961",0]
["MCAP Period 2",{"$f":"\"10/01/\"&MID(FiscalYear,3,2)&\" - 02/29/\"&MID(FiscalYear,7,2)","v":"10/01/19 - 02/29/20"},"07/01/18-06/30/19",514.95000000000005,null,null,null,null,12,"MH1962",0]
[null,null,null,null,null,null,null,null,13,"MH1963",0]
["CurrentReCalcMode","ON",null,null,null,null,null,null,14,"MH1964",0]
[null,null,null,null,null,null,null,null,15,"MH1965",0]
["Healthy Family Ratio FFP",0.65,null,null,null,null,null,null,16,"MH1966_HOSPINPT",0]
[null,null,null,null,null,null,null,null,17,"MH1966_MODE5(OTHR)",0]
["Healthy Family Admin FFP",0.65,null,null,null,null,null,null,18,"MH1966_MODE10",1]
[null,null,null,null,null,null,null,null,19,"MH1966_MODE15_(1)",0]
["SD/MC Admin/UR",0.5,null,null,null,null,null,null,20,"MH1966_MODE15_(2)",0]
["SD/MC Skilled UR & MAA",0.75,null,null,null,null,null,null,21,"MH1966_MODE45",0]
["Enhanced SDMC Ratio FMAP",0.65,null,null,null,null,null,null,22,"MH1966_MODE55",0]
["Refugee FMAP",1,null,null,null,null,null,null,23,"MH1966_MODE60",0]
["Affordable Care Act FMAP - 07/01/18 - 12/31/18",0.93,null,null,null,null,null,null,24,"MH1968",0]
["Affordable Care Act FMAP - 01/01 /19 - 06/30/19",0.9,null,null,null,null,null,null,25,"MH1969",0]
["SB75 SGF",1,null,null,null,null,null,null,26,"MH1979",0]
["Enhanced Childern Ratio",0.88,null,null,null,null,null,null,27,"MH1979B",0]
["ACA 6% SGF - 07/01/18 - 12/31/18",7.0000000000000007E-2,null,null,null,null,null,null,28,"MH1991",0]
["ACA 7% SGF - 01/01/19 - 06/30/19",0.1,null,null,null,null,null,null,"29","MH1992_INST",0]
["Enhanced Childern Ratio- E2, E4, E5",0.65,null,null,null,null,null,null,"30","MH1992",0]
[null,null,null,null,null,null,null,null,"31","MH1960_PHYS_05",0]
[null,null,null,null,null,null,null,null,"32","MH1960_HOSP_10",0]
[null,null,null,null,null,null,null,null,"33","MH1960_PHYS_10",0]
[null,null,null,null,null,null,null,null,"34","MH1960_HOSP_15",0]
[null,null,null,null,null,null,null,null,"35","MH1960_PHYS_15",0]
[null,null,null,null,null,null,null,null,"36","MH1960_PHYS_05_ADMIN",0]
[null,null,null,null,null,null,null,null,"37","MH1960_HOSP_05_ADMIN",0]

{"sheet":"Errors","index":1,"n_rows":177,"n_cols":7,"rows_kept":177,"cut":false,"hidden":true,"merged":[]}
[null,"# of Data",{"$f":"COUNT(A:A)","v":175}]
["Date","Number","SheetName","Cell","Error #","Error Msg","Procedure Name"]
["2015-08-05",1,"MH1900_INFO","$C$44",1004,"Application-defined or object-defined error","cboYN1_Change"]
["2015-08-05",2,"MH1900_INFO","$B$6",1004,"Application-defined or object-defined error","cboYN1_Change"]
["2015-08-05",3,"MH1900_INFO","$E$19",1004,"Application-defined or object-defined error","cboYN1_Change"]
["2015-08-05",4,"MH1900_INFO","$E$19",1004,"Application-defined or object-defined error","cboYN1_Change"]
["2015-08-05",5,"MH1900_INFO","$E$19",1004,"Application-defined or object-defined error","cboYN1_Change"]
["2015-08-05",6,"MH1900_INFO","$B$43",1004,"Application-defined or object-defined error","cboYN1_Change"]
["2015-08-05",7,"MH1900_INFO","$B$43",1004,"Application-defined or object-defined error","cboYN1_Change"]
["2015-08-05",8,"MH1969_INST","$D$3",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","MH1969InstCheckBoxClick"]
["2015-08-07",9,"HOME","$B$40",13,"Type mismatch","formIsRelevant"]
["2015-08-07",10,"HOME","$B$40",13,"Type mismatch","formIsRelevant"]
["2015-08-07",11,"HOME","$B$40",13,"Type mismatch","formIsRelevant"]
["2015-08-07",12,"HOME","$B$40",13,"Type mismatch","formIsRelevant"]
["2016-02-19",13,"MH1979","$B$74",0,null,"ShowEverything"]
["2016-02-19",14,"MH1979","$B$74",20,"Resume without error","ShowEverything"]
["2016-02-19",15,"MH1979","$B$74",0,null,"ShowEverything"]
["2016-02-19",16,"MH1979","$B$74",20,"Resume without error","ShowEverything"]
["2016-02-19",17,"MH1979","$B$74",0,null,"ShowEverything"]
["2016-02-19",18,"MH1979","$B$74",20,"Resume without error","ShowEverything"]
["2016-02-19",19,"MH1979","$B$74",0,null,"ShowEverything"]
["2016-02-19",20,"MH1979","$B$74",20,"Resume without error","ShowEverything"]
["2016-02-19",21,"MH1979","$B$74",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Fix Passords"]
["2016-02-19",22,"MH1979","$B$74",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Fix Passords"]
["2016-02-19",23,"MH1979","$B$74",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Fix Passords"]
["2016-02-19",24,"MH1979","$B$74",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Fix Passords"]
["2016-02-19",25,"MH1979","$B$74",0,null,"Fix Passords"]
["2016-02-19",26,"MH1979","$B$74",20,"Resume without error","Fix Passords"]
["2016-02-19",27,"MH1979","$B$74",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Fix Passords"]
["2016-02-19",28,"MH1979","$B$74",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Fix Passords"]
["2016-02-19",29,"MH1979","$B$74",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Fix Passords"]
["2016-02-19",30,"MH1979","$B$74",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Fix Passords"]
["2016-02-19",31,"MH1979","$B$74",0,null,"Fix Passords"]
["2016-02-19",32,"MH1979","$B$74",20,"Resume without error","Fix Passords"]
["2016-02-19",33,"MH1979","$B$74",0,null,"Fix Passords"]
["2016-02-19",34,"MH1979","$B$74",20,"Resume without error","Fix Passords"]
["2016-05-26",35,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",36,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",37,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",38,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",39,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",40,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",41,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",42,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",43,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",44,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",45,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",46,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",47,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",48,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",49,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",50,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",51,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",52,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",53,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",54,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",55,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",56,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",57,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",58,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",59,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-05-26",60,"Crosschecks","$D$12",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-09-16",61,"MH1968","$B$4",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-09-16",62,"MH1968","$B$4",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-09-16",63,"MH1968","$B$4",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-09-16",64,"MH1968","$B$4",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-09-16",65,"MH1968","$B$4",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-09-16",66,"MH1968","$B$4",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-09-20",67,"MH1968","$K$28",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-09-29",68,"MH1968","$J$49",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2016-09-29",69,"MH1968","$J$50",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","UnProtectAll"]
["2017-03-23",70,"HOME","$L$12",0,null,"Fix Passords"]
["2017-03-23",71,"HOME","$L$12",20,"Resume without error","Fix Passords"]
["2017-11-17",72,"DMH","$F$15",0,null,"ShowEverything"]
["2017-11-17",73,"DMH","$F$15",20,"Resume without error","ShowEverything"]
["2017-11-17",74,"DMH","$F$15",0,null,"ShowEverything"]
["2017-11-17",75,"DMH","$F$15",20,"Resume without error","ShowEverything"]
["2017-11-17",76,"DMH","$F$15",0,null,"ShowEverything"]
["2017-11-17",77,"DMH","$F$15",20,"Resume without error","ShowEverything"]
["2017-11-17",78,"DMH","$A$1",0,null,"ShowEverything"]
["2017-11-17",79,"DMH","$A$1",20,"Resume without error","ShowEverything"]
["2017-11-17",80,"DMH","$A$1",0,null,"ShowEverything"]
["2017-11-17",81,"DMH","$A$1",20,"Resume without error","ShowEverything"]
["2017-11-17",82,"DMH","$A$1",0,null,"ShowEverything"]
["2017-11-17",83,"DMH","$A$1",20,"Resume without error","ShowEverything"]
["2017-11-17",84,"DMH","$K$12",0,null,"ShowEverything"]
["2017-11-17",85,"DMH","$K$12",20,"Resume without error","ShowEverything"]
["2017-11-17",86,"DMH","$K$12",0,null,"ShowEverything"]
["2017-11-17",87,"DMH","$K$12",20,"Resume without error","ShowEverything"]
["2017-11-17",88,"DMH","$K$12",0,null,"ShowEverything"]
["2017-11-17",89,"DMH","$K$12",20,"Resume without error","ShowEverything"]
["2017-11-17",90,"DMH","$D$16",0,null,"ShowEverything"]
["2017-11-17",91,"DMH","$D$16",20,"Resume without error","ShowEverything"]
["2017-11-17",92,"DMH","$D$16",0,null,"ShowEverything"]
["2017-11-17",93,"DMH","$D$16",20,"Resume without error","ShowEverything"]
["2017-11-17",94,"DMH","$D$16",0,null,"ShowEverything"]
["2017-11-17",95,"DMH","$D$16",20,"Resume without error","ShowEverything"]
["2017-11-17",96,"DMH","$A$1",0,null,"ShowEverything"]
["2017-11-17",97,"DMH","$A$1",20,"Resume without error","ShowEverything"]
["2017-11-17",98,"DMH","$A$1",0,null,"ShowEverything"]
["2017-11-17",99,"DMH","$A$1",20,"Resume without error","ShowEverything"]
["2017-11-17",100,"DMH","$A$1",0,null,"ShowEverything"]
["2017-11-17",101,"DMH","$A$1",20,"Resume without error","ShowEverything"]
["2017-11-17",102,"DMH","$A$1",0,null,"ShowEverything"]
["2017-11-17",103,"DMH","$A$1",20,"Resume without error","ShowEverything"]
["2017-11-17",104,"DMH","$A$1",0,null,"ShowEverything"]
["2017-11-17",105,"DMH","$A$1",20,"Resume without error","ShowEverything"]
["2017-11-17",106,"DMH","$A$1",0,null,"ShowEverything"]
["2017-11-17",107,"DMH","$A$1",20,"Resume without error","ShowEverything"]
["2017-11-17",108,"DMH","$B$15",0,null,"ShowEverything"]
["2017-11-17",109,"DMH","$B$15",20,"Resume without error","ShowEverything"]
["2017-11-17"]
["2017-11-17",1,"DMH","$E$15",0,null,"ShowEverything"]
["2017-11-17",2,"DMH","$E$15",20,"Resume without error","ShowEverything"]
["2017-11-17",3,"DMH","$E$15",0,null,"ShowEverything"]
["2017-12-20",4,"MH1900_INFO","$B$11",1004,"We can't do that to a merged cell.","cboYN1_Change"]
["2017-12-20",5,"MH1900_INFO","$B$11",1004,"Unable to set the Locked property of the Range class","cboYN1_Change"]
["2017-12-20",6,"MH1900_INFO","$B$11",1004,"Unable to set the Locked property of the Range class","cboYN1_Change"]
["2017-12-20",7,"MH1900_INFO","$D$12",1004,"Unable to set the Locked property of the Range class","cboYN1_Change"]
["2017-12-28",8,"MH1900_INFO","$B$52",1004,"We can't do that to a merged cell.","cboYN1_Change"]
["2017-12-28",9,"MH1900_INFO","$B$52",1004,"Unable to set the Locked property of the Range class","cboYN1_Change"]
["2017-12-28",10,"MH1900_INFO","$B$11",1004,"We can't do that to a merged cell.","cboYN1_Change"]
["2017-12-28",11,"MH1900_INFO","$B$11",1004,"Unable to set the Locked property of the Range class","cboYN1_Change"]
["2018-01-02",12,"MH1900_INFO","$B$46",1004,"We can't do that to a merged cell.","cboYN1_Change"]
["2018-01-02",13,"MH1900_INFO","$B$46",1004,"Unable to set the Locked property of the Range class","cboYN1_Change"]
["2018-01-02",14,"MH1900_INFO","$B$46",1004,"We can't do that to a merged cell.","cboYN1_Change"]
["2018-01-02",15,"MH1900_INFO","$B$46",1004,"Unable to set the Locked property of the Range class","cboYN1_Change"]
["2018-01-02",16,"MH1900_INFO","$E$29",1004,"We can't do that to a merged cell.","cboYN1_Change"]
["2018-01-02",17,"MH1900_INFO","$B$12",1004,"Unable to set the Locked property of the Range class","cboYN1_Change"]
["2018-01-02",18,"MH1900_INFO","$B$11",1004,"We can't do that to a merged cell.","cboYN1_Change"]
["2018-01-02",19,"MH1900_INFO","$B$11",1004,"Unable to set the Locked property of the Range class","cboYN1_Change"]
["2018-04-24",20,"MH1963","$B$15",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","InsertMH1963_Rows"]
["2018-04-24",21,"MH1991","$I$24",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Clear (New)"]
["2018-04-24",22,"HOME","$G$30",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Clear (New)"]
["2018-04-24",23,"MH1979","$E$34",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Clear (New)"]
["2018-04-24",24,"MH1979","$E$34",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","Clear (New)"]
["2018-12-21",25,"DMH","$H$20",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2018-12-21",26,"DMH","$H$20",0,null,"ShowEverything"]
["2018-12-21",27,"DMH","$H$20",20,"Resume without error","ShowEverything"]
["2018-12-21",28,"DMH","$H$20",0,null,"ShowEverything"]
["2018-12-21",29,"DMH","$H$20",20,"Resume without error","ShowEverything"]
["2018-12-21",30,"DMH","$H$20",0,null,"ShowEverything"]
["2018-12-21",31,"DMH","$H$20",20,"Resume without error","ShowEverything"]
["2018-12-21",32,"DMH","$H$20",0,null,"ShowEverything"]
["2018-12-21",33,"DMH","$H$20",20,"Resume without error","ShowEverything"]
["2019-03-21",34,"Setup","$A$1",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2019-03-21",35,"MH1992","$A$1",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2019-04-19",36,"DMH","$I$21",0,null,"ShowEverything"]
["2019-04-19",37,"DMH","$I$21",20,"Resume without error","ShowEverything"]
["2019-04-19",38,"DMH","$I$21",0,null,"ShowEverything"]
["2019-04-19",39,"DMH","$I$21",20,"Resume without error","ShowEverything"]
["2019-04-19",40,"DMH","$I$21",0,null,"ShowEverything"]
["2019-04-19",41,"DMH","$I$21",20,"Resume without error","ShowEverything"]
["2019-04-19",42,"Medi-Cal","$A$1",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2019-04-23",43,"Medi-Cal","$A$1",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2019-04-23",44,"Medi-Cal","$F$69",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2019-04-30",45,"Medi-Cal","$A$1",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2019-05-16",46,"DMH","$A$34",0,null,"ShowEverything"]
["2019-05-16",47,"DMH","$A$34",20,"Resume without error","ShowEverything"]
["2019-05-16",48,"DMH","$A$34",0,null,"ShowEverything"]
["2019-05-16",49,"DMH","$A$34",20,"Resume without error","ShowEverything"]
["2019-05-16",50,"DMH","$A$34",0,null,"ShowEverything"]
["2019-05-16",51,"DMH","$A$34",20,"Resume without error","ShowEverything"]
["2019-05-16",52,"Medi-Cal","$A$1",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2020-04-13",53,"Medi-Cal","$A$1",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2020-04-13",54,"MH1969","$H$1",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2020-04-13",55,"Errors","$A$16",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2020-06-16",56,"DMH","$A$57",0,null,"ShowEverything"]
["2020-06-16",57,"DMH","$A$57",20,"Resume without error","ShowEverything"]
["2020-06-16",58,"DMH","$A$57",0,null,"ShowEverything"]
["2020-06-16",59,"DMH","$A$57",20,"Resume without error","ShowEverything"]
["2020-06-16",60,"DMH","$A$57",0,null,"ShowEverything"]
["2020-06-16",61,"DMH","$A$57",20,"Resume without error","ShowEverything"]
["2020-06-22",62,"Medi-Cal","$A$57",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2020-06-22",63,"Medi-Cal","$A$57",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","ProtectUnProtect_Toggle"]
["2020-07-08",64,"MH1963","$AB$11",1004,"The password you supplied is not correct. Verify that the CAPS LOCK key is off and be sure to use the correct capitalization.","InsertMH1963_Rows"]
["2020-07-21",65,"MH1900_INFO","$B$7",1004,"Application-defined or object-defined error","cboYN1_Change"]

{"sheet":"DMH","index":2,"n_rows":6,"n_cols":11,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Protection"]
[null,null,null,null,null,null,null,null,null,null,{"$f":" ProtectionStatus","v":"OFF"}]

{"sheet":"HOME","index":3,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[[0,0,0,10]]}
[{"$f":"\"DETAIL COST AND FINANCIAL REPORT (FY\"&FiscalYear_with_Dash&\")\"","v":"DETAIL COST AND FINANCIAL REPORT (FY2019 - 2020)"}]

{"sheet":"Medi-Cal","index":4,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,0,0,11]]}
[{"$f":"\"DETAIL COST AND FINANCIAL REPORT (FY\"&FiscalYear_with_Dash&\")\"","v":"DETAIL COST AND FINANCIAL REPORT (FY2019 - 2020)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"YES"]

{"sheet":"Non Medi-Cal","index":5,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[[0,0,2,10]]}
[{"$f":"\"DETAIL COST AND FINANCIAL REPORT (FY\"&FiscalYear_with_Dash&\")\"","v":"DETAIL COST AND FINANCIAL REPORT (FY2019 - 2020)"}]

{"sheet":"MH1900_INFO","index":6,"n_rows":77,"n_cols":8,"rows_kept":77,"cut":false,"hidden":false,"merged":[[53,0,53,5],[54,0,54,2],[54,3,54,5],[1,4,1,5],[20,0,21,0],[45,4,45,5],[31,0,31,1],[44,0,44,1],[35,0,35,1],[23,0,23,5],[27,0,27,8]]}
["State of California Health and Human Services Agency",null,null,null,null,"Department of Health Care Services"]
[{"$f":"\"DETAIL COST REPORT \"&CHAR(10)&\"INFORMATION SHEET\"&CHAR(10)&\"MH1900 \"&Revision_Date","v":"DETAIL COST REPORT \nINFORMATION SHEET\nMH1900 (Rev. 02/2019)"},null,null,null,{"$f":"\"FISCAL YEAR \"&FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
["SECTION I : ALL LEGAL ENTITIES :"]
["All Legal Entities are to complete Section I."]
["Name of Preparer:","John Doe"]
["Date:","2020-07-21"]
["Legal Entity Name:","Vermont Mental Health Hospital"]
["Legal Entity Number:","00055"]
["County:","Los Angeles"]
["County Code:","19"]
["Is this a County Legal Entity Report?\n(Yes or No)",2]
["Are you reporting SD/MC?\n(Yes or No)",1]
["SECTION II:COUNTY LEGALENTITY ONLY:"]
[]
["Only County Legal Entities are to Complete Section II."]
[]
["Address:"]
[]
[]
["Phone Number:"]
["County Population : Over 125,000?\n(Yes or No):",1]
[]
[]
["Contract Provider Other Medi-Cal Direct Service Gross Reimbursement (Used to populate MH1979 Line2 (07/01/2019 - 02/29/2020) and MH 1979 Line 10 (03/03/2020 - 06/30/2020))"]
["Inpatient Services - 07/01/19 - 02/29/20",null,null,null,"Inpatient Services - 03/01/20 - 06/30/20"]
["Outpatient Services - 07/01/19 - 02/29/20",null,null,null,"Outpatient Services - 03/01/20 - 06/30/20"]
[]
["Contract Provider SD/MC Enhanced (Children) Direct Service Gross Reimbursement ( Used to populate MH1979 Line 18 (07/01/2019 - 09/30/2019) and MH 1979 Line 24 (10/01/2019 - 12/31/2019) and Line 30 (01/01/2020 - 06/30/2020)"]
["Inpatient Services - 07/01/19 - 09/30/20",null,null,null,"Inpatient Services - 10/01/19 - 12/31/19",null,null,"Inpatient Services - 10/01/19 - 12/31/19"]
["Outpatient Services - 07/01/19 - 09/30/20",null,null,null,"Outpatient Services - 10/01/19 - 12/31/19",null,null,"Outpatient Services - 10/01/19 - 12/31/19"]
[]
["Contract Provider Healthy Families Direct Service Gross Reimbursement (Used to populate MH1979 Line8)"]
["Inpatient Services"]
["Outpatient Services"]
[]
["Contract Providers Affordable Care  Act (New Adult Group Service (Reimbursement Used to populate MH1979 Line2)"]
["InpatientServices (07/01/16-12/31/16)"]
["OutpatientServices (07/01/16-12/31/16)"]
["InpatientServices (01/01/17-06/30/17)"]
["OutpatientServices (01/01/17-06/30/17)"]
["TotalStateShareofSD/MCCost:"]
[]
[null,{"$f":"'MH1979'!T65","v":0}]
[]
["Fee For Service - Mental Health Specialty \nProvider Numbers For Individual and Group"]
["Legal Entity Number (FFS):"]
["Psychiatrist:"]
["Psychologist:"]
["Mixed Specialty Group:"]
["RN:"]
["LCSW:"]
["MFCC (MFT):"]
[]
["Adjust Medi-Cal FFP Due to Costs in Excess of FFP"]
["Adjustments by Mode of Service (Used to Calculate FFP on the MH1992)",null,null,"Adjustments by Settlement Group (Used to Populate Col.I - MH1979)"]
["Mode of Services","SD/MC",null,null,"Settlement Group","AdjustmentstoFFP"]
["Mode 05 - Hospital Inpatient Services",null,null,null,"SD/MC 07/01/19 - 12/31/19"]
["Mode 05 - Other 24 Hour Services",null,null,null,"SD/MC 01/01/20 - 06/30/20"]
["Mode10 - Day Services",null,null,null,"SD/MC Non CHIP Children - 07/01/19 - 12/31/19"]
["Mode15 - Outpatient Services",null,null,null,"SD/MC Non CHIP Children - 01/01/20 - 06/30/20"]
["MAA",null,null,null,"SD/MC Enhanced Children 07/01/19 - 09/30/19"]
["Total Adjustments to FFP",{"$f":"SUM(B57:B61)","v":0},null,null,"SD/MC Enhanced Children 10/01/19 - 12/31/19"]
["Cross Checks",{"$f":"IF(B62=F77,\"OK\",\"ERROR\")","v":"OK"},null,null,"SD/MC Enhanced Children 01/01/20 - 06/30/20"]
[null,null,null,null,"SD/MC Enhanced-BCCTP-07/01/19 - 12/31/19"]
["DisableMH1992\nLine11&12Macro",2,null,null,"SD/MC Enhanced-BCCTP-01/01/20 - 06/30/20"]
[null,null,null,null,"SD/MC Enhanced Pregnancy 07/01/19 - 12/31/19"]
[null,null,null,null,"SD/MC Enhanced Pregnancy 01/01/20 - 06/30/20"]
[null,null,null,null,{"$f":"\"SD/MC Enhanced-Refugee-\"&Entire_FiscalYear","v":"SD/MC Enhanced-Refugee-07/01/19 - 06/30/20"}]
[null,null,null,null,{"$f":"\"Affordable Care Act-\"&ACA_Period1","v":"Affordable Care Act-07/01/19 - 12/31/19"}]
[null,null,null,null,"Affordable Care Act 01/01/20 - 02/29/20"]
[null,null,null,null,"Affordable Care Act 03/01/20 - 06/30/20"]
[null,null,null,null,"MAASFC01-09"]
[null,null,null,null,"MAASFC11-19,31-39"]
[null,null,null,null,{"$f":"\"MCAP \"&MCAP_Period1","v":"MCAP 07/01/19 - 09/30/19"}]
[null,null,null,null,"MCAP 10/01/19 - 12/31/19"]
[null,null,null,null,"MCAP 01/01/20 - 06/30/20"]
[null,null,null,null,"Total Adjustments to FFP",{"$f":"SUM(F57:F76)","v":0}]

{"sheet":"MH1901_Schedule_A","index":7,"n_rows":73,"n_cols":10,"rows_kept":73,"cut":false,"hidden":false,"merged":[[28,0,29,0],[34,0,35,0],[37,0,38,0],[34,3,35,3],[37,3,38,3],[63,0,64,0],[56,6,61,9],[49,6,50,7],[49,5,50,5],[56,5,61,5],[62,5,64,5],[62,6,64,6],[37,7,38,7],[34,4,35,4],[12,6,13,6],[12,5,13,5],[12,7,12,9],[34,5,34,6],[37,4,38,4],[34,7,35,7]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["SCHEDULE OF STATEWIDE MAXIMUM ALLOWANCES AND PUBLISHED CHARGES"]
[{"$f":"\"MH1901 SCHEDULE A \"&Revision_Date","v":"MH1901 SCHEDULE A (Rev. 02/2019)"},null,null,null,null,null,null,null,"               FISCAL YEAR 2019-20"]
[null,{"$f":"\"Entity Name:\"&Legal_Entity_Name","v":"Entity Name:Vermont Mental Health Hospital"},null,null,null,null,null,null,null,{"$f":"\"Entity Number: \"&Legal_Entity_Number","v":"Entity Number: 00055"}]
[]
[]
[]
[null,null,null,"A","B","C","D","E","F","G"]
[null,null,null,null,"SERVICE",null,"STATE",null,"COUNTY","RATE"]
[null,null,null,null,"FUNCTION",null,"APPROVED","PUBLISHED","NONM/C","FOR"]
[null,"SERVICE FUNCTION",null,"MODE","CODE","SMA","(NR)","CHARGE","CONTRACTRATE","ALLOCATION"]
[null,"A. 24-HOUR SERVICES"]
[1,"Hospital Inpatient",null,"05","10-18",null,null,1351,null,{"$f":"IF(H14>0,H14,I14)","v":1351}]
[2,"Hospital Administrative Day",null,"05","19",569.54,null,600,null,{"$f":"IF(H15>0,H15,I15)","v":600}]
[3,"Psychiatric Health Facility (PHF)",null,"05","20-29",null,null,null,null,0]
[4,"SNF Intensive",null,"05","30-34",null,null,null,null,0]
[5,"IMD Basic (No Patch)",null,"05","35",null,null,null,null,0]
[6,"IMD (With Patch)",null,"05","36-39",null,null,null,null,0]
[7,"Adult Crisis Residential",null,"05","40-49",null,null,null,null,0]
[8,"Jail Inpatient",null,"05","50-59",null,null,null,null,0]
[9,"Residential Other",null,"05","60-64",null,null,null,null,0]
[10,"Adult Residential",null,"05","65-79",null,null,null,null,0]
[11,"Semi-Supervised Living",null,"05","80-84",null,null,null,null,0]
[12,"Independent Living",null,"05","85-89",null,null,null,null,0]
[13,"MH Rehab Centers",null,"05","90-94",null,null,null,null,0]
[14,"Therapeutic Foster Care",null,"05","95-98",null,null,null,null,0]
[null,"B. DAY SERVICES",null," "," "]
[15,"Crisis Stabilization",null," "," "]
[null,"Emergency Room",null,"10","20-24",null,null,null,null,{"$f":"IF(H30>0,H30,I30)","v":0}]
[16,"Urgent Care",null,"10","25-29",null,null,null,null,{"$f":"IF(H31>0,H31,I31)","v":0}]
[17,"Vocational Services",null,"10","30-39",null,null,null,null,0]
[18,"Socialization",null,"10","40-49",null,null,null,null,0]
[19,"SNF Augmentation",null,"10","60-69",null,null,null,null,0]
[20,"Day Treatment Intensive",null,"10","81-84"]
[null,"Half Day",null,null,null,null,null,null,null,{"$f":"IF(H35>0,H35,I35)","v":0}]
[21,"Full Day",null,"10","85-89",null,null,245,null,{"$f":"IF(H37>0,H37,I37)","v":245}]
[22,"Day Rehabilitation",null,"10","91-94"]
[null,"Half Day",null,null,null,null,null,null,null,{"$f":"IF(H38>0,H38,I39)","v":0}]
[23,"Full Day",null,"10","95-99",null,null,null,null,{"$f":"IF(H40>0,H40,I40)","v":0}]
[null,"C. OUTPATIENT SERVICES",null," "," "]
[24,"Case Management , Brokerage",null,"15","01-09",null,null,3,null,{"$f":"IF(H42>0,H42,I42)","v":3}]
[25,"Mental Health Services",null,"15","10-19",null,null,4,null,{"$f":"IF(H43>0,H43,I43)","v":4}]
[26,"Mental Health Services",null,"15","30-59",null,null,4,null,4]
[27,"Medication Support",null,"15","60-69",null,null,6,null,6]
[28,"Crisis Intervention",null,"15","70-79",null,null,5,null,5]
[null," ",null," "," "]
[29,"Mental Health Promotion",null,"45","10-19",null,null,50,null,50]
[30,"Community Client Services",null,"45","20-29",null,null,50,null,50]
[null,"E. MEDI-CAL ADMINISTRATIVE ACTIVITIES",null," "," "]
[31,"Medi-Cal Outreach",null,55,"01-03"]
[32,"Medi-Cal Eligibility Intake",null,55,"04-06",null,null,null,"Quarter1"]
[33,"Medi-Cal Contract Administration",null,55,"07-08",null,null,null,"Quarter2"]
[34,"MAA Coordination and Claims Administration",null,55,"09",null,null,null,"Quarter3"]
[35,"Referral-Crisis,Non-Open Case",null,55,"11-13",null,null,null,"Quarter4"]
[36,"MH Services Contract Administration",null,55,"14-16",null,null,{"$f":"IF(SUM(H52:H55)=0,\"\",AVERAGE(H52:H55))","v":""},"Average"]
[37,"Discounted Mental Health Outreach",null,55,"17-19"]
[38,"SPMP Case Management,Non-Open Case",null,55,"21-23"]
[39,"SPMP Program Planning and Development",null,55,"24-26"]
[]
[41,"Non-SPMP Case Management , Non-Open Case",null,55,"31-34"]
[42,"Non-SPMP Program Planning and Development",null,55,"35-39"]
[null,"F. SUPPORT SERVICES",null," "," "]
[43,"Conservatorship",null," "," "]
[null,"Investigation",null,"60","20-29",null,null,null,null,{"$f":"IF(H65>0,H65,I65)","v":0}]
[44,"Administration",null,"60","30-39",null,null,null,null,0]
[45,"Life Support / Board & Care",null,"60","40-49",null,null,null,null,0]
[46,"Case Management Support",null,"60","60-69",null,null,null,null,0]
[47,"Client Housing Support Expenditures",null,"60","70",null,null,null,null,0]
[48,"Client Housing Operating Expenditures",null,"60","71",null,null,null,null,0]
[49,"Client Flexible Support Expenditures",null,"60","72",null,null,null,null,0]
[50,"Non Medi-Cal Capital Assets",null,"60","75",null,null,null,null,0]
[51,"Other Non Medi-Cal Client Support Expenditures",null,"60","78",null,null,null,null,0]

{"sheet":"LAC CMA","index":8,"n_rows":199,"n_cols":12,"rows_kept":199,"cut":false,"hidden":false,"merged":[[92,11,93,11],[175,8,176,9],[182,8,187,11],[189,0,190,0],[82,9,83,9],[82,10,83,10],[82,11,83,11],[92,0,93,0],[92,3,93,3],[92,4,93,4],[92,7,93,7],[92,8,93,8],[92,9,93,9],[92,10,93,10],[82,8,83,8],[68,0,69,0],[82,0,83,0],[82,3,83,3],[82,4,83,4],[82,7,83,7]]}
["COUNTY OF LOS ANGELES",null,null,null,null,null,null,null,null,null,null,"Department of Mental Health"]
["DETAIL COST REPORT"]
["SCHEDULE OF COUNTYWIDE MAXIMUM ALLOWANCES "]
["LAC CMA",null,null,null,null,null,null,null,null,null,null,"FISCAL YEAR 2019-2020"]
[null,{"$f":"\"Entity Name: \"&Legal_Entity_Name","v":"Entity Name: "},{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"}]
[null,{"$f":"\"Entity Number: \"&Legal_Entity_Number","v":"Entity Number: "},{"$f":"MH1900_INFO!B8","v":"00055"}]
[]
[]
[null,null,null,"A","B","B","B","C","D","D","E","F"]
[null,null,null,null,"SERVICE","SERVICE","SERVICE",null,"STATE",null,null,"RATE"]
[null,null,null,null,"FUNCTION","FUNCTION","FUNCTION",null,"APPROVED","PUBLISHED","COUNTY","FOR"]
[null,"SERVICE FUNCTION",null,"MODE","CODE","CODE","CODE","CMA","( NR )","CHARGE","CONTRACT RATE","ALLOCATION"]
[null,"A.  24 - HOUR SERVICES"]
[1,"Hospital Inpatient",null,"05","10 - 18",10,"0510",1349.67,null,{"$f":"MH1901_Schedule_A!H14","v":1351},null,{"$f":"IF(I14>0, I14, K14)","v":0}]
[1,"Hospital Inpatient",null,"05","10 - 18",11,"0511",{"$f":"$H$14","v":1349.67},null,{"$f":"$J$14","v":1351},null,0]
[1,"Hospital Inpatient",null,"05","10 - 18",12,"0512",1349.67,null,1351,null,0]
[1,"Hospital Inpatient",null,"05","10 - 18",13,"0513",1349.67,null,1351,null,0]
[1,"Hospital Inpatient",null,"05","10 - 18",14,"0514",1349.67,null,1351,null,0]
[1,"Hospital Inpatient",null,"05","10 - 18",15,"0515",1349.67,null,1351,null,0]
[1,"Hospital Inpatient",null,"05","10 - 18",16,"0516",1349.67,null,1351,null,0]
[1,"Hospital Inpatient",null,"05","10 - 18",17,"0517",1349.67,null,1351,null,0]
[1,"Hospital Inpatient",null,"05","10 - 18",18,"0518",1349.67,null,1351,null,0]
[2,"Hospital Administrative Day",null,"05","19","19","0519",455.34,null,{"$f":"MH1901_Schedule_A!H15","v":600},null,0]
[3,"Psychiatric Health Facility (PHF)",null,"05","20 - 29",20,"0520",681.06,null,{"$f":"MH1901_Schedule_A!H16","v":0},null,0]
[3,"Psychiatric Health Facility (PHF)",null,"05","20 - 29",21,"0521",{"$f":"$H$24","v":681.06},null,{"$f":"$J$24","v":0},null,0]
[3,"Psychiatric Health Facility (PHF)",null,"05","20 - 29",22,"0522",681.06,null,0,null,0]
[3,"Psychiatric Health Facility (PHF)",null,"05","20 - 29",23,"0523",681.06,null,0,null,0]
[3,"Psychiatric Health Facility (PHF)",null,"05","20 - 29",24,"0524",681.06,null,0,null,0]
[3,"Psychiatric Health Facility (PHF)",null,"05","20 - 29",25,"0525",681.06,null,0,null,0]
[3,"Psychiatric Health Facility (PHF)",null,"05","20 - 29",26,"0526",681.06,null,0,null,0]
[3,"Psychiatric Health Facility (PHF)",null,"05","20 - 29",27,"0527",681.06,null,0,null,0]
[3,"Psychiatric Health Facility (PHF)",null,"05","20 - 29",28,"0528",681.06,null,0,null,0]
[3,"Psychiatric Health Facility (PHF)",null,"05","20 - 29",29,"0529",681.06,null,0,null,0]
[4,"SNF Intensive",null,"05","30 -34","30 -34","30 -34",null,null,{"$f":"MH1901_Schedule_A!H17","v":0},null,0]
[5,"IMD Basic (No Patch)",null,"05","35","35","35",null,null,{"$f":"MH1901_Schedule_A!H18","v":0},null,0]
[6,"IMD (With Patch)",null,"05","36 - 39","36 - 39","36 - 39",null,null,{"$f":"MH1901_Schedule_A!H19","v":0},null,0]
[7,"Adult Crisis Residential",null,"05","40 - 49",40,"0540",384.05,null,{"$f":"MH1901_Schedule_A!H20","v":0},null,0]
[7,"Adult Crisis Residential",null,"05","40 - 49",41,"0541",{"$f":"$H$37","v":384.05},null,{"$f":"$J$37","v":0},null,0]
[7,"Adult Crisis Residential",null,"05","40 - 49",42,"0542",384.05,null,0,null,0]
[7,"Adult Crisis Residential",null,"05","40 - 49",43,"0543",384.05,null,0,null,0]
[7,"Adult Crisis Residential",null,"05","40 - 49",44,"0544",384.05,null,0,null,0]
[7,"Adult Crisis Residential",null,"05","40 - 49",45,"0545",384.05,null,0,null,0]
[7,"Adult Crisis Residential",null,"05","40 - 49",46,"0546",384.05,null,0,null,0]
[7,"Adult Crisis Residential",null,"05","40 - 49",47,"0547",384.05,null,0,null,0]
[7,"Adult Crisis Residential",null,"05","40 - 49",48,"0548",384.05,null,0,null,0]
[7,"Adult Crisis Residential",null,"05","40 - 49",49,"0549",384.05,null,0,null,0]
[8,"Jail Inpatient",null,"05","50 - 59","50 - 59","50 - 59",null,null,{"$f":"MH1901_Schedule_A!H21","v":0},null,0]
[9,"Residential Other",null,"05","60 - 64","60 - 64","60 - 64",null,null,{"$f":"MH1901_Schedule_A!H22","v":0},null,0]
[10,"Adult Residential",null,"05","65 - 79",65,"0565",187.32,null,{"$f":"MH1901_Schedule_A!H23","v":0},null,0]
[10,"Adult Residential",null,"05","65 - 79",66,"0566",{"$f":"$H$49","v":187.32},null,{"$f":"$J$49","v":0},null,0]
[10,"Adult Residential",null,"05","65 - 79",67,"0567",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",68,"0568",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",69,"0569",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",70,"0570",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",71,"0571",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",72,"0572",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",73,"0573",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",74,"0574",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",75,"0575",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",76,"0576",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",77,"0577",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",78,"0578",187.32,null,0,null,0]
[10,"Adult Residential",null,"05","65 - 79",79,"0579",187.32,null,0,null,0]
[11,"Semi - Supervised Living",null,"05","80 - 84","80 - 84","80 - 84",null,null,{"$f":"MH1901_Schedule_A!H24","v":0},null,0]
[12,"Independent Living",null,"05","85 - 89","85 - 89","85 - 89",null,null,{"$f":"MH1901_Schedule_A!H25","v":0},null,0]
[13,"MH Rehab Centers",null,"05","90 - 94","90 - 94","90 - 94",null,null,{"$f":"MH1901_Schedule_A!H26","v":0},null,0]
[14,"Therapeutic Foster Care",null,"05","95 - 98","95 - 98","95 - 98",null,null,{"$f":"MH1901_Schedule_A!H27","v":0}]
[null,"B.  DAY SERVICES"]
[15,"Crisis Stabilization"]
[null,"    Emergency Room",null,"10","20 - 24",20,"1020",113.45,null,{"$f":"MH1901_Schedule_A!H30","v":0},null,{"$f":"IF(I70>0, I70, K70)","v":0}]
[15,"    Emergency Room",null,"10","20 - 24",21,"1021",{"$f":"$H$70","v":113.45},null,{"$f":"$J$70","v":0},null,0]
[15,"    Emergency Room",null,"10","20 - 24",22,"1022",{"$f":"$H$70","v":113.45},null,{"$f":"$J$70","v":0},null,0]
[15,"    Emergency Room",null,"10","20 - 24",23,"1023",{"$f":"$H$70","v":113.45},null,{"$f":"$J$70","v":0},null,0]
[15,"    Emergency Room",null,"10","20 - 24",24,"1024",{"$f":"$H$70","v":113.45},null,{"$f":"$J$70","v":0},null,0]
[16,"    Urgent Care",null,"10","25 - 29",25,"1025",113.45,null,{"$f":"MH1901_Schedule_A!H31","v":0},null,0]
[16,"    Urgent Care",null,"10","25 - 29",26,"1026",{"$f":"$H$75","v":113.45},null,{"$f":"$J$75","v":0},null,0]
[16,"    Urgent Care",null,"10","25 - 29",27,"1027",{"$f":"$H$75","v":113.45},null,{"$f":"$J$75","v":0},null,0]
[16,"    Urgent Care",null,"10","25 - 29",28,"1028",{"$f":"$H$75","v":113.45},null,{"$f":"$J$75","v":0},null,0]
[16,"    Urgent Care",null,"10","25 - 29",29,"1029",{"$f":"$H$75","v":113.45},null,{"$f":"$J$75","v":0},null,0]
[17,"Vocational Services",null,"10","30 - 39","30 - 39","30 - 39",null,null,{"$f":"MH1901_Schedule_A!H32","v":0},null,0]
[18,"Socialization",null,"10","40 - 49","40 - 49","40 - 49",null,null,{"$f":"MH1901_Schedule_A!H33","v":0},null,0]
[19,"SNF Augmentation",null,"10","60 - 69","60 - 69","60 - 69",null,null,{"$f":"MH1901_Schedule_A!H34","v":0},null,0]
[20,"Day Treatment Intensive",null,"10","81 - 84",null,null,169.26,null,{"$f":"MH1901_Schedule_A!H35","v":0},null,0]
[null,"     Half Day",null,null,null,81,"1081"]
[20,"     Half Day",null,"10","81 - 84",82,"1082",{"$f":"$H$83","v":169.26},null,{"$f":"$J$83","v":0}]
[20,"     Half Day",null,"10","81 - 84",83,"1083",{"$f":"$H$83","v":169.26},null,{"$f":"$J$83","v":0}]
[20,"     Half Day",null,"10","81 - 84",84,"1084",{"$f":"$H$83","v":169.26},null,{"$f":"$J$83","v":0}]
[21,"     Full Day",null,"10","85 - 89",85,"1085",237.72,null,{"$f":"MH1901_Schedule_A!H37","v":245},null,{"$f":"IF(I88>0, I88, K88)","v":0}]
[21,"     Full Day",null,"10","85 - 89",86,"1086",{"$f":"$H$88","v":237.72},null,{"$f":"$J$88","v":245},null,0]
[21,"     Full Day",null,"10","85 - 89",87,"1087",{"$f":"$H$88","v":237.72},null,{"$f":"$J$88","v":245},null,0]
[21,"     Full Day",null,"10","85 - 89",88,"1088",{"$f":"$H$88","v":237.72},null,{"$f":"$J$88","v":245},null,0]
[21,"     Full Day",null,"10","85 - 89",89,"1089",{"$f":"$H$88","v":237.72},null,{"$f":"$J$88","v":245},null,0]
[22,"Day Rehabilitation",null,"10","91 - 94",null,null,100.91,null,{"$f":"MH1901_Schedule_A!H38","v":0},null,0]
[null,"     Half Day",null,null,null,91,"1091"]
[22,"     Half Day",null,"10","91 - 94",92,"1092",{"$f":"$H$93","v":100.91},null,{"$f":"$J$93","v":0}]
[22,"     Half Day",null,"10","91 - 94",93,"1093",{"$f":"$H$93","v":100.91},null,{"$f":"$J$93","v":0}]
[22,"     Half Day",null,"10","91 - 94",94,"1094",{"$f":"$H$93","v":100.91},null,{"$f":"$J$93","v":0}]
[23,"     Full Day",null,"10","95 - 99",95,"1095",157.49,null,{"$f":"MH1901_Schedule_A!H40","v":0},null,{"$f":"IF(I98>0, I98, K98)","v":0}]
[23,"     Full Day",null,"10","95 - 99",96,"1096",{"$f":"$H$98","v":157.49},null,{"$f":"$J$98","v":0},null,{"$f":"IF(I99>0, I99, K99)","v":0}]
[23,"     Full Day",null,"10","95 - 99",97,"1097",{"$f":"$H$98","v":157.49},null,{"$f":"$J$98","v":0},null,{"$f":"IF(I100>0, I100, K100)","v":0}]
[23,"     Full Day",null,"10","95 - 99",98,"1098",{"$f":"$H$98","v":157.49},null,{"$f":"$J$98","v":0},null,{"$f":"IF(I101>0, I101, K101)","v":0}]
[23,"     Full Day",null,"10","95 - 99",99,"1099",{"$f":"$H$98","v":157.49},null,{"$f":"$J$98","v":0},null,{"$f":"IF(I102>0, I102, K102)","v":0}]
[null,"C.  OUTPATIENT SERVICES"]
[24,"Case Management, Brokerage",null,"15","01 - 09","01","1501",2.42,null,{"$f":"MH1901_Schedule_A!H42","v":3},null,{"$f":"IF(I104>0, I104, K104)","v":0}]
[24,"Case Management, Brokerage",null,"15","01 - 09","02","1502",{"$f":"$H$104","v":2.42},null,{"$f":"$J$104","v":3},null,0]
[24,"Case Management, Brokerage",null,"15","01 - 09","03","1503",{"$f":"$H$104","v":2.42},null,3,null,0]
[24,"Case Management, Brokerage",null,"15","01 - 09","04","1504",2.42,null,3,null,0]
[24,"Case Management, Brokerage",null,"15","01 - 09","05","1505",2.42,null,3,null,0]
[24,"Case Management, Brokerage",null,"15","01 - 09","06","1506",2.42,null,3,null,0]
[24,"Case Management, Brokerage",null,"15","01 - 09","07","1507",2.42,null,3,null,0]
[24,"Case Management, Brokerage",null,"15","01 - 09","08","1508",2.42,null,3,null,0]
[24,"Case Management, Brokerage",null,"15","01 - 09","09","1509",2.42,null,3,null,0]
[25,"Mental Health Services",null,"15","10 - 19",10,"1510",3.14,null,{"$f":"MH1901_Schedule_A!H43","v":4},null,0]
[25,"Mental Health Services",null,"15","10 - 19",11,"1511",{"$f":"$H$113","v":3.14},null,{"$f":"$J$113","v":4},null,0]
[25,"Mental Health Services",null,"15","10 - 19",12,"1512",{"$f":"$H$113","v":3.14},null,4,null,0]
[25,"Mental Health Services",null,"15","10 - 19",13,"1513",3.14,null,4,null,0]
[25,"Mental Health Services",null,"15","10 - 19",14,"1514",3.14,null,4,null,0]
[25,"Mental Health Services",null,"15","10 - 19",15,"1515",3.14,null,4,null,0]
[25,"Mental Health Services",null,"15","10 - 19",16,"1516",3.14,null,4,null,0]
[25,"Mental Health Services",null,"15","10 - 19",17,"1517",3.14,null,4,null,0]
[25,"Mental Health Services",null,"15","10 - 19",18,"1518",3.14,null,4,null,0]
[25,"Mental Health Services",null,"15","10 - 19",19,"1519",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",30,"1530",3.14,null,{"$f":"MH1901_Schedule_A!H44","v":4},null,0]
[26,"Mental Health Services",null,"15","30 - 59",31,"1531",{"$f":"$H$123","v":3.14},null,{"$f":"$J$123","v":4},null,0]
[26,"Mental Health Services",null,"15","30 - 59",32,"1532",{"$f":"$H$123","v":3.14},null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",33,"1533",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",34,"1534",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",35,"1535",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",36,"1536",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",37,"1537",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",38,"1538",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",39,"1539",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",40,"1540",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",41,"1541",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",42,"1542",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",43,"1543",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",44,"1544",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",45,"1545",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",46,"1546",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",47,"1547",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",48,"1548",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",49,"1549",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",50,"1550",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",51,"1551",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",52,"1552",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",53,"1553",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",54,"1554",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",55,"1555",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",56,"1556",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",57,"1557",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",58,"1558",3.14,null,4,null,0]
[26,"Mental Health Services",null,"15","30 - 59",59,"1559",3.14,null,4,null,0]
[27,"Medication Support",null,"15","60 - 69",60,"1560",5.78,null,{"$f":"MH1901_Schedule_A!H45","v":6},null,0]
[27,"Medication Support",null,"15","60 - 69",61,"1561",{"$f":"$H$153","v":5.78},null,{"$f":"$J$153","v":6},null,0]
[27,"Medication Support",null,"15","60 - 69",62,"1562",{"$f":"$H$153","v":5.78},null,{"$f":"$J$153","v":6},null,0]
[27,"Medication Support",null,"15","60 - 69",63,"1563",5.78,null,6,null,0]
[27,"Medication Support",null,"15","60 - 69",64,"1564",5.78,null,6,null,0]
[27,"Medication Support",null,"15","60 - 69",65,"1565",5.78,null,6,null,0]
[27,"Medication Support",null,"15","60 - 69",66,"1566",5.78,null,6,null,0]
[27,"Medication Support",null,"15","60 - 69",67,"1567",5.78,null,6,null,0]
[27,"Medication Support",null,"15","60 - 69",68,"1568",5.78,null,6,null,0]
[27,"Medication Support",null,"15","60 - 69",69,"1569",5.78,null,6,null,0]
[28,"Crisis Intervention",null,"15","70 - 79",70,"1570",4.66,null,{"$f":"MH1901_Schedule_A!H46","v":5},null,0]
[28,"Crisis Intervention",null,"15","70 - 79",71,"1571",{"$f":"$H$163","v":4.66},null,{"$f":"$J$163","v":5},null,0]
[28,"Crisis Intervention",null,"15","70 - 79",72,"1572",{"$f":"$H$163","v":4.66},null,5,null,0]
[28,"Crisis Intervention",null,"15","70 - 79",73,"1573",4.66,null,5,null,0]
[28,"Crisis Intervention",null,"15","70 - 79",74,"1574",4.66,null,5,null,0]
[28,"Crisis Intervention",null,"15","70 - 79",75,"1575",4.66,null,5,null,{"$f":"IF(I168>0, I168, K168)","v":0}]
[28,"Crisis Intervention",null,"15","70 - 79",76,"1576",4.66,null,5,null,{"$f":"IF(I169>0, I169, K169)","v":0}]
[28,"Crisis Intervention",null,"15","70 - 79",77,"1577",4.66,null,5,null,{"$f":"IF(I170>0, I170, K170)","v":0}]
[28,"Crisis Intervention",null,"15","70 - 79",78,"1578",4.66,null,5,null,{"$f":"IF(I171>0, I171, K171)","v":0}]
[28,"Crisis Intervention",null,"15","70 - 79",79,"1579",4.66,null,5,null,{"$f":"IF(I172>0, I172, K172)","v":0}]
[null,"D.  OUTREACH SERVICES"]
[29,"Mental Health Promotion",null,"45","10 - 19","10 - 19","10 - 19",null,null,{"$f":"MH1901_Schedule_A!H48","v":50},null,{"$f":"IF(I174>0, I174, K174)","v":0}]
[30,"Community Client Services",null,"45","20 - 29","20 - 29","20 - 29",null,null,{"$f":"MH1901_Schedule_A!H49","v":50},null,{"$f":"IF(I175>0, I175, K175)","v":0}]
[null,"E.  MEDI-CAL ADMINISTRATIVE ACTIVITIES",null,null,null,null,null,null,"MEDI-CAL ELIGIBILITY FACTOR"]
[31,"Medi-Cal Outreach",null,55,"01 - 03","01 - 03","01 - 03"]
[32,"Medi-Cal Eligibility Intake",null,55,"04 - 06","04 - 06","04 - 06",null,"Quarter 1",null,"Quarter 1"]
[33,"Medi-Cal Contract Administration",null,55,"07 - 08","07 - 08","07 - 08",null,"Quarter 2",null,"Quarter 2"]
[34,"MAA Coordination and Claims Administration",null,55,"09","09","09",null,"Quarter 3",null,"Quarter 3"]
[35,"Referral - Crisis, Non-Open Case",null,55,"11 - 13","11 - 13","11 - 13",null,"Quarter 4",null,"Quarter 4"]
[36,"MH Services Contract Administration",null,55,"14 - 16","14 - 16","14 - 16",null,"Average",{"$f":"IF(SUM(J178:J181)=0,\"\",AVERAGE(J178:J181))","v":""},"Average"]
[37,"Discounted Mental Health Outreach",null,55,"17 - 19","17 - 19","17 - 19"]
[38,"SPMP Case Management, Non-Open Case",null,55,"21 - 23","21 - 23","21 - 23"]
[39,"SPMP Program Planning and Development",null,55,"24 - 26","24 - 26","24 - 26"]
[40,"SPMP MAA Training",null,55,"27 - 29","27 - 29","27 - 29"]
[41,"Non-SPMP Case Management, Non-Open Case",null,55,"31 - 34","31 - 34","31 - 34"]
[42,"Non-SPMP Program Planning and Development",null,55,"35 - 39","35 - 39","35 - 39"]
[null,"F.  SUPPORT SERVICES"]
[43,"Conservatorship"]
[null,"    Investigation",null,"60","20 - 29","20 - 29","20 - 29",null,null,null,null,{"$f":"IF(I191>0, I191, K191)","v":0}]
[44,"    Administration",null,"60","30 - 39","30 - 39","30 - 39",null,null,null,null,0]
[45,"Life Support/Board & Care",null,"60","40 - 49","40 - 49","40 - 49",null,null,null,null,0]
[46,"Case Management Support",null,"60","60 - 69","60 - 69","60 - 69",null,null,null,null,0]
[47,"Client Housing Support Expenditures",null,"60","70","70","70",null,null,null,null,0]
[48,"Client Housing Operating Expenditures",null,"60","71","71","71",null,null,null,null,0]
[49,"Client Flexible Support Expenditures",null,"60","72","72","72",null,null,null,null,0]
[50,"Non Medi-Cal Capital Assets",null,"60","75","75","75",null,null,null,null,0]
[51,"Other Non Medi-Cal Client Support Expenditures",null,"60","78","78","78",null,null,null,null,{"$f":"IF(I199>0, I199, K199)","v":0}]

{"sheet":"LAC101","index":9,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[[36,0,39,5]]}
["COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH"]
[]
["SUPPLEMENTAL DETAIL TO MH 1960"]
["LAC 101 - (01/19)"]
[]
[null,null,"Entity Name",{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,null,null,"Fiscal Year",{"$f":"Setup!B4","v":"2019 - 2020"}]
[]
[null,null,"Entity Number",{"$f":"MH1900_INFO!B8","v":"00055"}]
[]
[]
[null,null,null,null,null,null,"1","2","3"]
[null,null,null,null,null,null,"Salaries",null,"Total"]
[null,"NON HOSPITAL LEGAL ENTITIES",null,null,null,null,"and ","Other","Cost"]
[null,null,null,null,null,null,"Benefits"]
[null," Distribution of Total Cost "]
[1," Total Agency Costs per Trial Balance",null,null,null,null,13053800,6579602,{"$f":"SUM(G16:H16)","v":19633402}]
[2," LESS: Administrative Costs",null,null,null,null,1490414,3097097,{"$f":"SUM(G17:H17)","v":4587511}]
[3," LESS: Unallowable Costs ",null,null,null,null,null,null,{"$f":"SUM(G18:H18)","v":0}]
[4," LESS: Program Costs Not Applicable to DMH Contracted Svcs.",null,null,null,null,70000,null,{"$f":"SUM(G19:H19)","v":70000}]
[5,"Program Costs Applicable to DMH Contracted Services (Line 1 minus Lines 2 thru 4)",null,null,null,null,{"$f":"G16-SUM(G17:G19)","v":11493386},{"$f":"H16-SUM(H17:H19)","v":3482505},{"$f":"SUM(G20:H20)","v":14975891}]
[null," Allocation of Administrative Costs "]
[6,"Total Administrative Costs (From Line 2)",null,null,null,null,{"$f":"G17","v":1490414},{"$f":"H17","v":3097097},{"$f":"SUM(G22:H22)","v":4587511}]
[7,"LESS: Unallowable Admin. Costs ",null,null,null,null,null,null,{"$f":"SUM(G23:H23)","v":0}]
[8,"LESS: Admin. Costs Not Applicable to DMH Contracted Services",null,null,null,null,7000,null,{"$f":"SUM(G24:H24)","v":7000}]
[9,"Total Admin. Costs Applicable to DMH Contracted Srvcs. (Line 6 minus Lines 7 & 8)",null,null,null,null,{"$f":"G22-SUM(G23:G24)","v":1483414},{"$f":"H22-SUM(H23:H24)","v":3097097},{"$f":"SUM(G25:H25)","v":4580511}]
[null," Total Cost after Administrative Cost Allocation"]
[10," Total Agency Costs Per Trial Balance (From Line 1)",null,null,null,null,{"$f":"G16","v":13053800},{"$f":"H16","v":6579602},{"$f":"SUM(G27:H27)","v":19633402}]
[11,"LESS: Unallowable Costs (Line 3 plus Line 7)",null,null,null,null,{"$f":"G18+G23","v":0},{"$f":"H18+H23","v":0},0]
[12,"LESS: Costs Not Applicable to DMH Contracted Svcs. (Line 4 plus Line 8)",null,null,null,null,{"$f":"G19+G24","v":77000},{"$f":"H19+H24","v":0},{"$f":"SUM(G29:H29)","v":77000}]
[13,"Total Costs Applicable to DMH Contracted Services (Line 10 minus Lines 11 & 12)",null,null,null,null,{"$f":"G27-G28-G29","v":12976800},{"$f":"H27-H28-H29","v":6579602},19556402]
[14,"PLUS: SD/MC Adjustments (Tie to MH 1961)",null,null,null,null,-3000,null,{"$f":"'MH1961'!E30","v":-3000},{"$f":"IF(ABS(G31+H31-I31)>1, \"Error, please check MH1961\",\"\")","v":""}]
[15,"Allowable Costs to be Allocated to Modes/SFC (Line 13 plus Line 14)",null,null,null,null,{"$f":"G31+G30","v":12973800},{"$f":"H31+H30","v":6579602},19553402,{"$f":"IF(ABS(I32-MH1901_Schedule_C!L11)>2, \"Error, please check MH1901 Schedule C Total Non-Hospital Costs\",\"\")","v":""}]
[]
[]
[]
[]
["HOSPITAL LEGAL ENTITIES",null,null,null,null,null,1,2,3]
[null,null,null,null,null,null,"Salaries",null,"Total"]
[null,null,null,null,null,null,"and ","Other","Cost"]
[null,null,null,null,null,null,"Benefits"]
[]
[null,"Hospital Modes Costs (MH 1901 Schedule C Total Hospital Costs)",null,null,null,null,null,null,{"$f":"MH1901_Schedule_C!K118","v":14674653.859999999}]

{"sheet":"LAC102","index":10,"n_rows":99,"n_cols":841,"rows_kept":99,"cut":false,"hidden":false,"merged":[[12,818,12,820],[12,821,12,823],[12,824,12,827],[12,828,12,830],[12,832,12,834],[12,837,12,840],[12,795,12,797],[12,798,12,800],[12,801,12,804],[12,805,12,807],[12,809,12,811],[12,814,12,817],[12,772,12,774],[12,775,12,777],[12,778,12,781],[12,782,12,784],[12,786,12,788],[12,791,12,794],[12,749,12,751],[12,752,12,754],[12,755,12,758],[12,759,12,761],[12,763,12,765],[12,768,12,771],[12,718,12,720],[12,721,12,723],[12,724,12,727],[12,728,12,730],[12,732,12,734],[12,737,12,740],[12,695,12,697],[12,698,12,700],[12,701,12,704],[12,705,12,707],[12,709,12,711],[12,714,12,717],[12,672,12,674],[12,675,12,677],[12,678,12,681],[12,682,12,684],[12,686,12,688],[12,691,12,694],[12,649,12,651],[12,652,12,654],[12,655,12,658],[12,659,12,661],[12,663,12,665],[12,668,12,671],[12,626,12,628],[12,629,12,631],[12,632,12,635],[12,636,12,638],[12,640,12,642],[12,645,12,648],[12,603,12,605],[12,606,12,608],[12,609,12,612],[12,613,12,615],[12,617,12,619],[12,622,12,625],[12,580,12,582],[12,583,12,585],[12,586,12,589],[12,590,12,592],[12,594,12,596],[12,599,12,602],[12,557,12,559],[12,560,12,562],[12,563,12,566],[12,567,12,569],[12,571,12,573],[12,576,12,579],[12,534,12,536],[12,537,12,539],[12,540,12,543],[12,544,12,546],[12,548,12,550],[12,553,12,556],[12,511,12,513],[12,514,12,516],[12,517,12,520],[12,521,12,523],[12,525,12,527],[12,530,12,533],[12,488,12,490],[12,491,12,493],[12,494,12,497],[12,498,12,500],[12,502,12,504],[12,507,12,510],[12,465,12,467],[12,468,12,470],[12,471,12,474],[12,475,12,477],[12,479,12,481],[12,484,12,487],[12,442,12,444],[12,445,12,447],[12,448,12,451],[12,452,12,454],[12,456,12,458],[12,461,12,464],[12,419,12,421],[12,422,12,424],[12,425,12,428],[12,429,12,431],[12,433,12,435],[12,438,12,441],[12,396,12,398],[12,399,12,401],[12,402,12,405],[12,406,12,408],[12,410,12,412],[12,415,12,418],[12,373,12,375],[12,376,12,378],[12,379,12,382],[12,383,12,385],[12,387,12,389],[12,392,12,395],[12,350,12,352],[12,353,12,355],[12,356,12,359],[12,360,12,362],[12,364,12,366],[12,369,12,372],[12,327,12,329],[12,330,12,332],[12,333,12,336],[12,337,12,339],[12,341,12,343],[12,346,12,349],[12,304,12,306],[12,307,12,309],[12,310,12,313],[12,314,12,316],[12,318,12,320],[12,323,12,326],[12,281,12,283],[12,284,12,286],[12,287,12,290],[12,291,12,293],[12,295,12,297],[12,300,12,303],[12,258,12,260],[12,261,12,263],[12,264,12,267],[12,268,12,270],[12,272,12,274],[12,277,12,280],[12,235,12,237],[12,238,12,240],[12,241,12,244],[12,245,12,247],[12,249,12,251],[12,254,12,257],[12,212,12,214],[12,215,12,217],[12,218,12,221],[12,222,12,224],[12,226,12,228],[12,231,12,234],[12,189,12,191],[12,192,12,194],[12,195,12,198],[12,199,12,201],[12,203,12,205],[12,208,12,211],[12,166,12,168],[12,169,12,171],[12,172,12,175],[12,176,12,178],[12,180,12,182],[12,185,12,188],[12,143,12,145],[12,146,12,148],[12,149,12,152],[12,153,12,155],[12,157,12,159],[12,162,12,165],[12,120,12,122],[12,123,12,125],[12,126,12,129],[12,130,12,132],[12,134,12,136],[12,139,12,142],[12,97,12,99],[12,100,12,102],[12,103,12,106],[12,107,12,109],[12,111,12,113],[12,116,12,119],[12,74,12,76],[12,77,12,79],[12,80,12,83],[12,84,12,86],[12,88,12,90],[12,93,12,96],[12,51,12,53],[12,54,12,56],[12,57,12,60],[12,61,12,63],[12,65,12,67],[12,70,12,73],[12,28,12,30],[12,31,12,33],[12,34,12,37],[12,38,12,40],[12,42,12,44],[12,47,12,50],[12,5,12,7],[12,8,12,10],[12,11,12,14],[12,15,12,17],[12,19,12,21],[12,24,12,27],[11,695,11,717],[11,718,11,740],[11,749,11,771],[11,772,11,794],[11,795,11,817],[11,818,11,840],[11,557,11,579],[11,580,11,602],[11,603,11,625],[11,626,11,648],[11,649,11,671],[11,672,11,694],[11,419,11,441],[11,442,11,464],[11,465,11,487],[11,488,11,510],[11,511,11,533],[11,534,11,556],[11,281,11,303],[11,304,11,326],[11,327,11,349],[11,350,11,372],[11,373,11,395],[11,396,11,418],[11,143,11,165],[11,166,11,188],[11,189,11,211],[11,212,11,234],[11,235,11,257],[11,258,11,280],[11,5,11,27],[11,28,11,50],[11,51,11,73],[11,74,11,96],[11,97,11,119],[11,120,11,142]]}
[null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH"]
[null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B"]
[null,null,null,null,null,"LAC 102 - (01/19)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$3","v":"LAC 102 - (01/19)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$3","v":"LAC 102 - (01/19)"}]
[]
[null,null,null,null,null,"Entity Name",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"$H$5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"$H$5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"$H$5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"$H$5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"$H$5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"$H$5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"$H$5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"$H$5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363105.77777777781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363106,null,1523965.7777777801,null,null,0,null,null,null,null,null,-1]
[null,null,null,null,null,"Entity Number",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"$H$7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"$H$7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"$H$7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"$H$7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"$H$7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"$H$7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"$H$7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"$H$7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,1523966]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.33333333329937886]
[null,null,null,null,null,"Fiscal Year",null,{"$f":"Setup!B4","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"$H$9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"$H$9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"$H$9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"$H$9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"$H$9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"$H$9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"$H$9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"$H$9","v":"2019 - 2020"}]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770]
[null,"0","1","2","3","CalWorks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family Preservation Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialized Foster Care Wraparound",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialized Foster Care Enhanced Mental Health Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialized Foster Care - DCFS  MAT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialized Foster Care MAT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialized Foster Care TFC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Release Community Supervision-Community Reintegration Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comprehensive SOC Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Measure H FSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DHS EPIC Program",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MHSA (Please enter UOS in Worksheet Named LAC102_S_CSS & LAC102_S_PEI)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCFS Medical Hubs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DCFS PHF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CGF IMD Step Down",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DMH Mental Health Services (CGF)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPH Dual Diagnosis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal/State Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GROW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homeless Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Juvenile -New Direction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Juvenile Justice Prog (JJCPA-MST)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Juvenile Justice Prog (JJCPA-MHSAT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Juvenile Justice Program (COD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Juvenile Justice Program (FFT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Juvenile Justice Program (STOP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ODR Diversion Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Children's Outreach & Triage Team (COTT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outreach & Triage Team (OTT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 1 (Please Specify): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 2 (Please Specify): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 3 (Please Specify): ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 1 (Please Specify):","Other 2 (Please Specify):","Other 3 (Please Specify):",null,null,null,null,null,"TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CROSSCHECK (LAC 102)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CROSSCHEC from MH1901 Sch B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VARIANCE"]
[null,null,null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Non Medi-Cal Units","Non Medi-Cal Units","Non Medi-Cal Units","Non Medi-Cal Units","Non Medi-Cal Units","Non Medi-Cal Units","Non Medi-Cal Units","Non Medi-Cal Units","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,"MediCal Access Program (MCAP)","MediCal Access Program (MCAP)"]
[null,"0","Settlement Type","Mode","SF","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20"]
[{"$f":"C15&D15&E15","v":"HOSP0514"},1,{"$f":"'LAC103'!D15","v":"HOSP"},{"$f":"'LAC103'!E15","v":"05"},{"$f":"'LAC103'!F15","v":"14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1520,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK15+LAC102_S_PEI!DQ15","v":0},{"$f":"LAC102_S_CSS!FL15+LAC102_S_PEI!DR15","v":0},{"$f":"LAC102_S_CSS!FM15+LAC102_S_PEI!DS15","v":0},{"$f":"LAC102_S_CSS!FN15+LAC102_S_PEI!DT15","v":0},{"$f":"LAC102_S_CSS!FO15+LAC102_S_PEI!DU15","v":0},{"$f":"LAC102_S_CSS!FP15+LAC102_S_PEI!DV15","v":0},{"$f":"LAC102_S_CSS!FQ15+LAC102_S_PEI!DW15","v":0},{"$f":"LAC102_S_CSS!FR15+LAC102_S_PEI!DX15","v":0},{"$f":"LAC102_S_CSS!FS15+LAC102_S_PEI!DY15","v":0},{"$f":"LAC102_S_CSS!FT15+LAC102_S_PEI!DZ15","v":0},{"$f":"LAC102_S_CSS!FU15+LAC102_S_PEI!EA15","v":0},{"$f":"LAC102_S_CSS!FV15+LAC102_S_PEI!EB15","v":0},{"$f":"LAC102_S_CSS!FW15+LAC102_S_PEI!EC15","v":0},{"$f":"LAC102_S_CSS!FX15+LAC102_S_PEI!ED15","v":0},{"$f":"LAC102_S_CSS!FY15+LAC102_S_PEI!EE15","v":0},{"$f":"LAC102_S_CSS!FZ15+LAC102_S_PEI!EF15","v":0},{"$f":"LAC102_S_CSS!GA15+LAC102_S_PEI!EG15","v":0},{"$f":"LAC102_S_CSS!GB15+LAC102_S_PEI!EH15","v":0},{"$f":"LAC102_S_CSS!GC15+LAC102_S_PEI!EI15","v":0},{"$f":"LAC102_S_CSS!GD15+LAC102_S_PEI!EJ15","v":0},{"$f":"LAC102_S_CSS!GE15+LAC102_S_PEI!EK15","v":0},{"$f":"LAC102_S_CSS!GF15+LAC102_S_PEI!EL15","v":0},{"$f":"LAC102_S_CSS!GG15+LAC102_S_PEI!EM15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ACS15-ADP15=0,ACS15,\"ERROR\")","v":1520},{"$f":"IF(ACT15-ADQ15=0,ACT15,\"ERROR\")","v":1000},{"$f":"IF(ACU15-ADR15=0,ACU15,\"ERROR\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ADJ15-AEG15=0,ADJ15,\"ERROR\")","v":0},600,0,0,0,0,{"$f":"SUM(F15,AC15,AZ15,BW15,CT15,DQ15,FK15,HE15,IB15,IY15,JV15,KS15,ZT15,AAQ15,GH15,LP15,EN15,YW15,MM15,NJ15,OG15,PD15,QA15,QX15,RU15,SR15,TO15,UL15,VI15,WF15,XZ15,XC15)","v":1520},{"$f":"SUM(G15,AD15,BA15,BX15,CU15,DR15,FL15,HF15,IC15,IZ15,JW15,KT15,ZU15,AAR15,GI15,LQ15,EO15,YX15,MN15,NK15,OH15,PE15,QB15,QY15,RV15,SS15,TP15,UM15,VJ15,WG15,YA15,XD15)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W15,AT15,BQ15,CN15,DK15,EH15,GB15,HV15,IS15,JP15,KM15,LJ15,AAK15,ABH15,GY15,MG15,FE15,ZN15,ND15,OA15,OX15,PU15,QR15,RO15,SL15,TI15,UF15,VC15,VZ15,WW15,YQ15,XT15)","v":0},{"$f":"SUM(X15,AU15,BR15,CO15,DL15,EI15,GC15,HW15,IT15,JQ15,KN15,LK15,AAL15,ABI15,ABN15,ABO15,ABP15,GZ15,MH15,NE15,OB15,OY15,PV15,QS15,RP15,SM15,TJ15,UG15,VD15,WA15,WX15,XU15,YR15,FF15,ZO15)","v":600},{"$f":"SUM(Y15,AV15,BS15,CP15,DM15,EJ15,GD15,HX15,IU15,JR15,KO15,LL15,AAM15,ABJ15,HA15,MI15,FG15,ZP15,NF15,OC15,OZ15,PW15,QT15,RQ15,SN15,TK15,UH15,VE15,WB15,WY15,YS15,XV15)","v":0},0,0,0,{"$f":"MH1901_Schedule_B!G20+MH1901_Schedule_B!F20","v":1520},{"$f":"MH1901_Schedule_B!I20+MH1901_Schedule_B!J20","v":1000},{"$f":"MH1901_Schedule_B!L20+MH1901_Schedule_B!M20","v":0},{"$f":"MH1901_Schedule_B!O20","v":0},{"$f":"MH1901_Schedule_B!Q20","v":0},{"$f":"MH1901_Schedule_B!S20","v":0},{"$f":"MH1901_Schedule_B!U20","v":0},{"$f":"MH1901_Schedule_B!W20","v":0},{"$f":"MH1901_Schedule_B!Y20","v":0},{"$f":"MH1901_Schedule_B!AA20","v":0},{"$f":"MH1901_Schedule_B!AC20+MH1901_Schedule_B!AI20","v":0},{"$f":"MH1901_Schedule_B!AE20+MH1901_Schedule_B!AK20","v":0},{"$f":"MH1901_Schedule_B!AG20+MH1901_Schedule_B!AM20","v":0},{"$f":"MH1901_Schedule_B!AO20","v":0},{"$f":"MH1901_Schedule_B!AQ20","v":0},{"$f":"MH1901_Schedule_B!AS20","v":0},{"$f":"MH1901_Schedule_B!AU20","v":0},{"$f":"MH1901_Schedule_B!BE20","v":0},{"$f":"MH1901_Schedule_B!BG20","v":600},{"$f":"MH1901_Schedule_B!AW20","v":0},{"$f":"MH1901_Schedule_B!AY20","v":0},{"$f":"MH1901_Schedule_B!BA20","v":0},{"$f":"MH1901_Schedule_B!BC20","v":0},{"$f":"ACS15-ADP15","v":0},{"$f":"ACT15-ADQ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AND(D15=\"60\",E15= \"70\"),AND(D15=\"60\",E15= \"71\"),AND(D15=\"60\",E15= \"72\"),AND(D15=\"60\",E15= \"75\"),AND(D15=\"60\",E15= \"78\")), 0,ADK15-AEH15)","v":0},{"$f":"ADL15-AEI15","v":0},{"$f":"ADM15-AEJ15","v":0},{"$f":"ADN15-AEK15","v":0},{"$f":"ADO15-AEL15","v":0}]
["HOSP0514",2,{"$f":"'LAC103'!D16","v":"HOSP"},{"$f":"'LAC103'!E16","v":"05"},{"$f":"'LAC103'!F16","v":"14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK16+LAC102_S_PEI!DQ16","v":0},{"$f":"LAC102_S_CSS!FL16+LAC102_S_PEI!DR16","v":0},{"$f":"LAC102_S_CSS!FM16+LAC102_S_PEI!DS16","v":0},{"$f":"LAC102_S_CSS!FN16+LAC102_S_PEI!DT16","v":0},{"$f":"LAC102_S_CSS!FO16+LAC102_S_PEI!DU16","v":0},{"$f":"LAC102_S_CSS!FP16+LAC102_S_PEI!DV16","v":0},{"$f":"LAC102_S_CSS!FQ16+LAC102_S_PEI!DW16","v":0},{"$f":"LAC102_S_CSS!FR16+LAC102_S_PEI!DX16","v":0},{"$f":"LAC102_S_CSS!FS16+LAC102_S_PEI!DY16","v":0},{"$f":"LAC102_S_CSS!FT16+LAC102_S_PEI!DZ16","v":0},{"$f":"LAC102_S_CSS!FU16+LAC102_S_PEI!EA16","v":0},{"$f":"LAC102_S_CSS!FV16+LAC102_S_PEI!EB16","v":0},{"$f":"LAC102_S_CSS!FW16+LAC102_S_PEI!EC16","v":0},{"$f":"LAC102_S_CSS!FX16+LAC102_S_PEI!ED16","v":0},{"$f":"LAC102_S_CSS!FY16+LAC102_S_PEI!EE16","v":0},{"$f":"LAC102_S_CSS!FZ16+LAC102_S_PEI!EF16","v":0},{"$f":"LAC102_S_CSS!GA16+LAC102_S_PEI!EG16","v":0},{"$f":"LAC102_S_CSS!GB16+LAC102_S_PEI!EH16","v":0},{"$f":"LAC102_S_CSS!GC16+LAC102_S_PEI!EI16","v":0},{"$f":"LAC102_S_CSS!GD16+LAC102_S_PEI!EJ16","v":0},{"$f":"LAC102_S_CSS!GE16+LAC102_S_PEI!EK16","v":0},{"$f":"LAC102_S_CSS!GF16+LAC102_S_PEI!EL16","v":0},{"$f":"LAC102_S_CSS!GG16+LAC102_S_PEI!EM16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ACS16-ADP16=0,ACS16,\"ERROR\")","v":0},0,800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,0,0,0,0,{"$f":"SUM(F16,AC16,AZ16,BW16,CT16,DQ16,FK16,HE16,IB16,IY16,JV16,KS16,ZT16,AAQ16,GH16,LP16,EN16,YW16,MM16,NJ16,OG16,PD16,QA16,QX16,RU16,SR16,TO16,UL16,VI16,WF16,XZ16,XC16)","v":0},0,800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W16,AT16,BQ16,CN16,DK16,EH16,GB16,HV16,IS16,JP16,KM16,LJ16,AAK16,ABH16,GY16,MG16,FE16,ZN16,ND16,OA16,OX16,PU16,QR16,RO16,SL16,TI16,UF16,VC16,VZ16,WW16,YQ16,XT16)","v":0},{"$f":"SUM(X16,AU16,BR16,CO16,DL16,EI16,GC16,HW16,IT16,JQ16,KN16,LK16,AAL16,ABI16,ABN16,ABO16,ABP16,GZ16,MH16,NE16,OB16,OY16,PV16,QS16,RP16,SM16,TJ16,UG16,VD16,WA16,WX16,XU16,YR16,FF16,ZO16)","v":200},0,0,0,0,{"$f":"MH1901_Schedule_B!G21+MH1901_Schedule_B!F21","v":0},{"$f":"MH1901_Schedule_B!I21+MH1901_Schedule_B!J21","v":0},{"$f":"MH1901_Schedule_B!L21+MH1901_Schedule_B!M21","v":800},{"$f":"MH1901_Schedule_B!O21","v":0},{"$f":"MH1901_Schedule_B!Q21","v":0},{"$f":"MH1901_Schedule_B!S21","v":0},{"$f":"MH1901_Schedule_B!U21","v":0},{"$f":"MH1901_Schedule_B!W21","v":0},{"$f":"MH1901_Schedule_B!Y21","v":0},{"$f":"MH1901_Schedule_B!AA21","v":0},{"$f":"MH1901_Schedule_B!AC21+MH1901_Schedule_B!AI21","v":0},{"$f":"MH1901_Schedule_B!AE21+MH1901_Schedule_B!AK21","v":0},{"$f":"MH1901_Schedule_B!AG21+MH1901_Schedule_B!AM21","v":0},{"$f":"MH1901_Schedule_B!AO21","v":0},{"$f":"MH1901_Schedule_B!AQ21","v":0},{"$f":"MH1901_Schedule_B!AS21","v":0},{"$f":"MH1901_Schedule_B!AU21","v":0},{"$f":"MH1901_Schedule_B!BE21","v":0},{"$f":"MH1901_Schedule_B!BG21","v":200},{"$f":"MH1901_Schedule_B!AW21","v":0},{"$f":"MH1901_Schedule_B!AY21","v":0},{"$f":"MH1901_Schedule_B!BA21","v":0},{"$f":"MH1901_Schedule_B!BC21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ADL16-AEI16","v":0},0,0,0]
["HOSP0515",3,{"$f":"'LAC103'!D17","v":"HOSP"},{"$f":"'LAC103'!E17","v":"05"},{"$f":"'LAC103'!F17","v":"15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1890,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK17+LAC102_S_PEI!DQ17","v":0},{"$f":"LAC102_S_CSS!FL17+LAC102_S_PEI!DR17","v":0},{"$f":"LAC102_S_CSS!FM17+LAC102_S_PEI!DS17","v":0},{"$f":"LAC102_S_CSS!FN17+LAC102_S_PEI!DT17","v":0},{"$f":"LAC102_S_CSS!FO17+LAC102_S_PEI!DU17","v":0},{"$f":"LAC102_S_CSS!FP17+LAC102_S_PEI!DV17","v":0},{"$f":"LAC102_S_CSS!FQ17+LAC102_S_PEI!DW17","v":0},{"$f":"LAC102_S_CSS!FR17+LAC102_S_PEI!DX17","v":0},{"$f":"LAC102_S_CSS!FS17+LAC102_S_PEI!DY17","v":0},{"$f":"LAC102_S_CSS!FT17+LAC102_S_PEI!DZ17","v":0},{"$f":"LAC102_S_CSS!FU17+LAC102_S_PEI!EA17","v":0},{"$f":"LAC102_S_CSS!FV17+LAC102_S_PEI!EB17","v":0},{"$f":"LAC102_S_CSS!FW17+LAC102_S_PEI!EC17","v":0},{"$f":"LAC102_S_CSS!FX17+LAC102_S_PEI!ED17","v":0},{"$f":"LAC102_S_CSS!FY17+LAC102_S_PEI!EE17","v":0},{"$f":"LAC102_S_CSS!FZ17+LAC102_S_PEI!EF17","v":0},{"$f":"LAC102_S_CSS!GA17+LAC102_S_PEI!EG17","v":0},{"$f":"LAC102_S_CSS!GB17+LAC102_S_PEI!EH17","v":0},{"$f":"LAC102_S_CSS!GC17+LAC102_S_PEI!EI17","v":0},{"$f":"LAC102_S_CSS!GD17+LAC102_S_PEI!EJ17","v":0},{"$f":"LAC102_S_CSS!GE17+LAC102_S_PEI!EK17","v":0},{"$f":"LAC102_S_CSS!GF17+LAC102_S_PEI!EL17","v":0},{"$f":"LAC102_S_CSS!GG17+LAC102_S_PEI!EM17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1890,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,0,0,0,0,1890,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,0,0,0,0,{"$f":"MH1901_Schedule_B!G22+MH1901_Schedule_B!F22","v":1890},{"$f":"MH1901_Schedule_B!I22+MH1901_Schedule_B!J22","v":2000},{"$f":"MH1901_Schedule_B!L22+MH1901_Schedule_B!M22","v":0},{"$f":"MH1901_Schedule_B!O22","v":0},{"$f":"MH1901_Schedule_B!Q22","v":0},{"$f":"MH1901_Schedule_B!S22","v":0},{"$f":"MH1901_Schedule_B!U22","v":0},{"$f":"MH1901_Schedule_B!W22","v":0},{"$f":"MH1901_Schedule_B!Y22","v":0},{"$f":"MH1901_Schedule_B!AA22","v":0},{"$f":"MH1901_Schedule_B!AC22+MH1901_Schedule_B!AI22","v":0},{"$f":"MH1901_Schedule_B!AE22+MH1901_Schedule_B!AK22","v":0},{"$f":"MH1901_Schedule_B!AG22+MH1901_Schedule_B!AM22","v":0},{"$f":"MH1901_Schedule_B!AO22","v":0},{"$f":"MH1901_Schedule_B!AQ22","v":0},{"$f":"MH1901_Schedule_B!AS22","v":0},{"$f":"MH1901_Schedule_B!AU22","v":0},{"$f":"MH1901_Schedule_B!BE22","v":0},{"$f":"MH1901_Schedule_B!BG22","v":2000},{"$f":"MH1901_Schedule_B!AW22","v":0},{"$f":"MH1901_Schedule_B!AY22","v":0},{"$f":"MH1901_Schedule_B!BA22","v":0},{"$f":"MH1901_Schedule_B!BC22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOSP0515",4,{"$f":"'LAC103'!D18","v":"HOSP"},{"$f":"'LAC103'!E18","v":"05"},{"$f":"'LAC103'!F18","v":"15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK18+LAC102_S_PEI!DQ18","v":0},{"$f":"LAC102_S_CSS!FL18+LAC102_S_PEI!DR18","v":0},{"$f":"LAC102_S_CSS!FM18+LAC102_S_PEI!DS18","v":0},{"$f":"LAC102_S_CSS!FN18+LAC102_S_PEI!DT18","v":0},{"$f":"LAC102_S_CSS!FO18+LAC102_S_PEI!DU18","v":0},{"$f":"LAC102_S_CSS!FP18+LAC102_S_PEI!DV18","v":0},{"$f":"LAC102_S_CSS!FQ18+LAC102_S_PEI!DW18","v":0},{"$f":"LAC102_S_CSS!FR18+LAC102_S_PEI!DX18","v":0},{"$f":"LAC102_S_CSS!FS18+LAC102_S_PEI!DY18","v":0},{"$f":"LAC102_S_CSS!FT18+LAC102_S_PEI!DZ18","v":0},{"$f":"LAC102_S_CSS!FU18+LAC102_S_PEI!EA18","v":0},{"$f":"LAC102_S_CSS!FV18+LAC102_S_PEI!EB18","v":0},{"$f":"LAC102_S_CSS!FW18+LAC102_S_PEI!EC18","v":0},{"$f":"LAC102_S_CSS!FX18+LAC102_S_PEI!ED18","v":0},{"$f":"LAC102_S_CSS!FY18+LAC102_S_PEI!EE18","v":0},{"$f":"LAC102_S_CSS!FZ18+LAC102_S_PEI!EF18","v":0},{"$f":"LAC102_S_CSS!GA18+LAC102_S_PEI!EG18","v":0},{"$f":"LAC102_S_CSS!GB18+LAC102_S_PEI!EH18","v":0},{"$f":"LAC102_S_CSS!GC18+LAC102_S_PEI!EI18","v":0},{"$f":"LAC102_S_CSS!GD18+LAC102_S_PEI!EJ18","v":0},{"$f":"LAC102_S_CSS!GE18+LAC102_S_PEI!EK18","v":0},{"$f":"LAC102_S_CSS!GF18+LAC102_S_PEI!EL18","v":0},{"$f":"LAC102_S_CSS!GG18+LAC102_S_PEI!EM18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,0,0,0,0,0,0,1400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,0,0,0,0,{"$f":"MH1901_Schedule_B!G23+MH1901_Schedule_B!F23","v":0},{"$f":"MH1901_Schedule_B!I23+MH1901_Schedule_B!J23","v":0},{"$f":"MH1901_Schedule_B!L23+MH1901_Schedule_B!M23","v":1400},{"$f":"MH1901_Schedule_B!O23","v":0},{"$f":"MH1901_Schedule_B!Q23","v":0},{"$f":"MH1901_Schedule_B!S23","v":0},{"$f":"MH1901_Schedule_B!U23","v":0},{"$f":"MH1901_Schedule_B!W23","v":0},{"$f":"MH1901_Schedule_B!Y23","v":0},{"$f":"MH1901_Schedule_B!AA23","v":0},{"$f":"MH1901_Schedule_B!AC23+MH1901_Schedule_B!AI23","v":0},{"$f":"MH1901_Schedule_B!AE23+MH1901_Schedule_B!AK23","v":0},{"$f":"MH1901_Schedule_B!AG23+MH1901_Schedule_B!AM23","v":0},{"$f":"MH1901_Schedule_B!AO23","v":0},{"$f":"MH1901_Schedule_B!AQ23","v":0},{"$f":"MH1901_Schedule_B!AS23","v":0},{"$f":"MH1901_Schedule_B!AU23","v":0},{"$f":"MH1901_Schedule_B!BE23","v":0},{"$f":"MH1901_Schedule_B!BG23","v":1000},{"$f":"MH1901_Schedule_B!AW23","v":0},{"$f":"MH1901_Schedule_B!AY23","v":0},{"$f":"MH1901_Schedule_B!BA23","v":0},{"$f":"MH1901_Schedule_B!BC23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOSP0519",5,{"$f":"'LAC103'!D19","v":"HOSP"},{"$f":"'LAC103'!E19","v":"05"},{"$f":"'LAC103'!F19","v":"19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK19+LAC102_S_PEI!DQ19","v":0},{"$f":"LAC102_S_CSS!FL19+LAC102_S_PEI!DR19","v":0},{"$f":"LAC102_S_CSS!FM19+LAC102_S_PEI!DS19","v":0},{"$f":"LAC102_S_CSS!FN19+LAC102_S_PEI!DT19","v":0},{"$f":"LAC102_S_CSS!FO19+LAC102_S_PEI!DU19","v":0},{"$f":"LAC102_S_CSS!FP19+LAC102_S_PEI!DV19","v":0},{"$f":"LAC102_S_CSS!FQ19+LAC102_S_PEI!DW19","v":0},{"$f":"LAC102_S_CSS!FR19+LAC102_S_PEI!DX19","v":0},{"$f":"LAC102_S_CSS!FS19+LAC102_S_PEI!DY19","v":0},{"$f":"LAC102_S_CSS!FT19+LAC102_S_PEI!DZ19","v":0},{"$f":"LAC102_S_CSS!FU19+LAC102_S_PEI!EA19","v":0},{"$f":"LAC102_S_CSS!FV19+LAC102_S_PEI!EB19","v":0},{"$f":"LAC102_S_CSS!FW19+LAC102_S_PEI!EC19","v":0},{"$f":"LAC102_S_CSS!FX19+LAC102_S_PEI!ED19","v":0},{"$f":"LAC102_S_CSS!FY19+LAC102_S_PEI!EE19","v":0},{"$f":"LAC102_S_CSS!FZ19+LAC102_S_PEI!EF19","v":0},{"$f":"LAC102_S_CSS!GA19+LAC102_S_PEI!EG19","v":0},{"$f":"LAC102_S_CSS!GB19+LAC102_S_PEI!EH19","v":0},{"$f":"LAC102_S_CSS!GC19+LAC102_S_PEI!EI19","v":0},{"$f":"LAC102_S_CSS!GD19+LAC102_S_PEI!EJ19","v":0},{"$f":"LAC102_S_CSS!GE19+LAC102_S_PEI!EK19","v":0},{"$f":"LAC102_S_CSS!GF19+LAC102_S_PEI!EL19","v":0},{"$f":"LAC102_S_CSS!GG19+LAC102_S_PEI!EM19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,230,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,{"$f":"MH1901_Schedule_B!G24+MH1901_Schedule_B!F24","v":230},{"$f":"MH1901_Schedule_B!I24+MH1901_Schedule_B!J24","v":0},{"$f":"MH1901_Schedule_B!L24+MH1901_Schedule_B!M24","v":0},{"$f":"MH1901_Schedule_B!O24","v":0},{"$f":"MH1901_Schedule_B!Q24","v":0},{"$f":"MH1901_Schedule_B!S24","v":0},{"$f":"MH1901_Schedule_B!U24","v":0},{"$f":"MH1901_Schedule_B!W24","v":0},{"$f":"MH1901_Schedule_B!Y24","v":0},{"$f":"MH1901_Schedule_B!AA24","v":0},{"$f":"MH1901_Schedule_B!AC24+MH1901_Schedule_B!AI24","v":0},{"$f":"MH1901_Schedule_B!AE24+MH1901_Schedule_B!AK24","v":0},{"$f":"MH1901_Schedule_B!AG24+MH1901_Schedule_B!AM24","v":0},{"$f":"MH1901_Schedule_B!AO24","v":0},{"$f":"MH1901_Schedule_B!AQ24","v":0},{"$f":"MH1901_Schedule_B!AS24","v":0},{"$f":"MH1901_Schedule_B!AU24","v":0},{"$f":"MH1901_Schedule_B!BE24","v":0},{"$f":"MH1901_Schedule_B!BG24","v":50},{"$f":"MH1901_Schedule_B!AW24","v":0},{"$f":"MH1901_Schedule_B!AY24","v":0},{"$f":"MH1901_Schedule_B!BA24","v":0},{"$f":"MH1901_Schedule_B!BC24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOSP0519",6,{"$f":"'LAC103'!D20","v":"HOSP"},{"$f":"'LAC103'!E20","v":"05"},{"$f":"'LAC103'!F20","v":"19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK20+LAC102_S_PEI!DQ20","v":0},{"$f":"LAC102_S_CSS!FL20+LAC102_S_PEI!DR20","v":0},{"$f":"LAC102_S_CSS!FM20+LAC102_S_PEI!DS20","v":0},{"$f":"LAC102_S_CSS!FN20+LAC102_S_PEI!DT20","v":0},{"$f":"LAC102_S_CSS!FO20+LAC102_S_PEI!DU20","v":0},{"$f":"LAC102_S_CSS!FP20+LAC102_S_PEI!DV20","v":0},{"$f":"LAC102_S_CSS!FQ20+LAC102_S_PEI!DW20","v":0},{"$f":"LAC102_S_CSS!FR20+LAC102_S_PEI!DX20","v":0},{"$f":"LAC102_S_CSS!FS20+LAC102_S_PEI!DY20","v":0},{"$f":"LAC102_S_CSS!FT20+LAC102_S_PEI!DZ20","v":0},{"$f":"LAC102_S_CSS!FU20+LAC102_S_PEI!EA20","v":0},{"$f":"LAC102_S_CSS!FV20+LAC102_S_PEI!EB20","v":0},{"$f":"LAC102_S_CSS!FW20+LAC102_S_PEI!EC20","v":0},{"$f":"LAC102_S_CSS!FX20+LAC102_S_PEI!ED20","v":0},{"$f":"LAC102_S_CSS!FY20+LAC102_S_PEI!EE20","v":0},{"$f":"LAC102_S_CSS!FZ20+LAC102_S_PEI!EF20","v":0},{"$f":"LAC102_S_CSS!GA20+LAC102_S_PEI!EG20","v":0},{"$f":"LAC102_S_CSS!GB20+LAC102_S_PEI!EH20","v":0},{"$f":"LAC102_S_CSS!GC20+LAC102_S_PEI!EI20","v":0},{"$f":"LAC102_S_CSS!GD20+LAC102_S_PEI!EJ20","v":0},{"$f":"LAC102_S_CSS!GE20+LAC102_S_PEI!EK20","v":0},{"$f":"LAC102_S_CSS!GF20+LAC102_S_PEI!EL20","v":0},{"$f":"LAC102_S_CSS!GG20+LAC102_S_PEI!EM20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,{"$f":"MH1901_Schedule_B!G25+MH1901_Schedule_B!F25","v":0},{"$f":"MH1901_Schedule_B!I25+MH1901_Schedule_B!J25","v":0},{"$f":"MH1901_Schedule_B!L25+MH1901_Schedule_B!M25","v":100},{"$f":"MH1901_Schedule_B!O25","v":0},{"$f":"MH1901_Schedule_B!Q25","v":0},{"$f":"MH1901_Schedule_B!S25","v":0},{"$f":"MH1901_Schedule_B!U25","v":0},{"$f":"MH1901_Schedule_B!W25","v":0},{"$f":"MH1901_Schedule_B!Y25","v":0},{"$f":"MH1901_Schedule_B!AA25","v":0},{"$f":"MH1901_Schedule_B!AC25+MH1901_Schedule_B!AI25","v":0},{"$f":"MH1901_Schedule_B!AE25+MH1901_Schedule_B!AK25","v":0},{"$f":"MH1901_Schedule_B!AG25+MH1901_Schedule_B!AM25","v":0},{"$f":"MH1901_Schedule_B!AO25","v":0},{"$f":"MH1901_Schedule_B!AQ25","v":0},{"$f":"MH1901_Schedule_B!AS25","v":0},{"$f":"MH1901_Schedule_B!AU25","v":0},{"$f":"MH1901_Schedule_B!BE25","v":0},{"$f":"MH1901_Schedule_B!BG25","v":10},{"$f":"MH1901_Schedule_B!AW25","v":0},{"$f":"MH1901_Schedule_B!AY25","v":0},{"$f":"MH1901_Schedule_B!BA25","v":0},{"$f":"MH1901_Schedule_B!BC25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1085",7,{"$f":"'LAC103'!D21","v":"CR"},{"$f":"'LAC103'!E21","v":"10"},{"$f":"'LAC103'!F21","v":"85"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK21+LAC102_S_PEI!DQ21","v":0},{"$f":"LAC102_S_CSS!FL21+LAC102_S_PEI!DR21","v":0},{"$f":"LAC102_S_CSS!FM21+LAC102_S_PEI!DS21","v":0},{"$f":"LAC102_S_CSS!FN21+LAC102_S_PEI!DT21","v":0},{"$f":"LAC102_S_CSS!FO21+LAC102_S_PEI!DU21","v":0},{"$f":"LAC102_S_CSS!FP21+LAC102_S_PEI!DV21","v":0},{"$f":"LAC102_S_CSS!FQ21+LAC102_S_PEI!DW21","v":0},{"$f":"LAC102_S_CSS!FR21+LAC102_S_PEI!DX21","v":0},{"$f":"LAC102_S_CSS!FS21+LAC102_S_PEI!DY21","v":0},{"$f":"LAC102_S_CSS!FT21+LAC102_S_PEI!DZ21","v":0},{"$f":"LAC102_S_CSS!FU21+LAC102_S_PEI!EA21","v":0},{"$f":"LAC102_S_CSS!FV21+LAC102_S_PEI!EB21","v":0},{"$f":"LAC102_S_CSS!FW21+LAC102_S_PEI!EC21","v":0},{"$f":"LAC102_S_CSS!FX21+LAC102_S_PEI!ED21","v":0},{"$f":"LAC102_S_CSS!FY21+LAC102_S_PEI!EE21","v":0},{"$f":"LAC102_S_CSS!FZ21+LAC102_S_PEI!EF21","v":0},{"$f":"LAC102_S_CSS!GA21+LAC102_S_PEI!EG21","v":0},{"$f":"LAC102_S_CSS!GB21+LAC102_S_PEI!EH21","v":0},{"$f":"LAC102_S_CSS!GC21+LAC102_S_PEI!EI21","v":0},{"$f":"LAC102_S_CSS!GD21+LAC102_S_PEI!EJ21","v":0},{"$f":"LAC102_S_CSS!GE21+LAC102_S_PEI!EK21","v":0},{"$f":"LAC102_S_CSS!GF21+LAC102_S_PEI!EL21","v":0},{"$f":"LAC102_S_CSS!GG21+LAC102_S_PEI!EM21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G26+MH1901_Schedule_B!F26","v":8},{"$f":"MH1901_Schedule_B!I26+MH1901_Schedule_B!J26","v":0},{"$f":"MH1901_Schedule_B!L26+MH1901_Schedule_B!M26","v":0},{"$f":"MH1901_Schedule_B!O26","v":0},{"$f":"MH1901_Schedule_B!Q26","v":0},{"$f":"MH1901_Schedule_B!S26","v":0},{"$f":"MH1901_Schedule_B!U26","v":0},{"$f":"MH1901_Schedule_B!W26","v":0},{"$f":"MH1901_Schedule_B!Y26","v":0},{"$f":"MH1901_Schedule_B!AA26","v":0},{"$f":"MH1901_Schedule_B!AC26+MH1901_Schedule_B!AI26","v":0},{"$f":"MH1901_Schedule_B!AE26+MH1901_Schedule_B!AK26","v":0},{"$f":"MH1901_Schedule_B!AG26+MH1901_Schedule_B!AM26","v":0},{"$f":"MH1901_Schedule_B!AO26","v":0},{"$f":"MH1901_Schedule_B!AQ26","v":0},{"$f":"MH1901_Schedule_B!AS26","v":0},{"$f":"MH1901_Schedule_B!AU26","v":0},{"$f":"MH1901_Schedule_B!BE26","v":0},{"$f":"MH1901_Schedule_B!BG26","v":0},{"$f":"MH1901_Schedule_B!AW26","v":0},{"$f":"MH1901_Schedule_B!AY26","v":0},{"$f":"MH1901_Schedule_B!BA26","v":0},{"$f":"MH1901_Schedule_B!BC26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1085",8,{"$f":"'LAC103'!D22","v":"CR"},{"$f":"'LAC103'!E22","v":"10"},{"$f":"'LAC103'!F22","v":"85"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK22+LAC102_S_PEI!DQ22","v":0},{"$f":"LAC102_S_CSS!FL22+LAC102_S_PEI!DR22","v":0},{"$f":"LAC102_S_CSS!FM22+LAC102_S_PEI!DS22","v":0},{"$f":"LAC102_S_CSS!FN22+LAC102_S_PEI!DT22","v":0},{"$f":"LAC102_S_CSS!FO22+LAC102_S_PEI!DU22","v":0},{"$f":"LAC102_S_CSS!FP22+LAC102_S_PEI!DV22","v":0},{"$f":"LAC102_S_CSS!FQ22+LAC102_S_PEI!DW22","v":0},{"$f":"LAC102_S_CSS!FR22+LAC102_S_PEI!DX22","v":0},{"$f":"LAC102_S_CSS!FS22+LAC102_S_PEI!DY22","v":0},{"$f":"LAC102_S_CSS!FT22+LAC102_S_PEI!DZ22","v":0},{"$f":"LAC102_S_CSS!FU22+LAC102_S_PEI!EA22","v":0},{"$f":"LAC102_S_CSS!FV22+LAC102_S_PEI!EB22","v":0},{"$f":"LAC102_S_CSS!FW22+LAC102_S_PEI!EC22","v":0},{"$f":"LAC102_S_CSS!FX22+LAC102_S_PEI!ED22","v":0},{"$f":"LAC102_S_CSS!FY22+LAC102_S_PEI!EE22","v":0},{"$f":"LAC102_S_CSS!FZ22+LAC102_S_PEI!EF22","v":0},{"$f":"LAC102_S_CSS!GA22+LAC102_S_PEI!EG22","v":0},{"$f":"LAC102_S_CSS!GB22+LAC102_S_PEI!EH22","v":0},{"$f":"LAC102_S_CSS!GC22+LAC102_S_PEI!EI22","v":0},{"$f":"LAC102_S_CSS!GD22+LAC102_S_PEI!EJ22","v":0},{"$f":"LAC102_S_CSS!GE22+LAC102_S_PEI!EK22","v":0},{"$f":"LAC102_S_CSS!GF22+LAC102_S_PEI!EL22","v":0},{"$f":"LAC102_S_CSS!GG22+LAC102_S_PEI!EM22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G27+MH1901_Schedule_B!F27","v":0},{"$f":"MH1901_Schedule_B!I27+MH1901_Schedule_B!J27","v":0},{"$f":"MH1901_Schedule_B!L27+MH1901_Schedule_B!M27","v":2},{"$f":"MH1901_Schedule_B!O27","v":0},{"$f":"MH1901_Schedule_B!Q27","v":0},{"$f":"MH1901_Schedule_B!S27","v":0},{"$f":"MH1901_Schedule_B!U27","v":0},{"$f":"MH1901_Schedule_B!W27","v":0},{"$f":"MH1901_Schedule_B!Y27","v":0},{"$f":"MH1901_Schedule_B!AA27","v":0},{"$f":"MH1901_Schedule_B!AC27+MH1901_Schedule_B!AI27","v":0},{"$f":"MH1901_Schedule_B!AE27+MH1901_Schedule_B!AK27","v":0},{"$f":"MH1901_Schedule_B!AG27+MH1901_Schedule_B!AM27","v":0},{"$f":"MH1901_Schedule_B!AO27","v":0},{"$f":"MH1901_Schedule_B!AQ27","v":0},{"$f":"MH1901_Schedule_B!AS27","v":0},{"$f":"MH1901_Schedule_B!AU27","v":0},{"$f":"MH1901_Schedule_B!BE27","v":0},{"$f":"MH1901_Schedule_B!BG27","v":0},{"$f":"MH1901_Schedule_B!AW27","v":0},{"$f":"MH1901_Schedule_B!AY27","v":0},{"$f":"MH1901_Schedule_B!BA27","v":0},{"$f":"MH1901_Schedule_B!BC27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1504",9,{"$f":"'LAC103'!D23","v":"CR"},{"$f":"'LAC103'!E23","v":"15"},{"$f":"'LAC103'!F23","v":"04"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200000,159659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK23+LAC102_S_PEI!DQ23","v":163106},{"$f":"LAC102_S_CSS!FL23+LAC102_S_PEI!DR23","v":100000},{"$f":"LAC102_S_CSS!FM23+LAC102_S_PEI!DS23","v":0},{"$f":"LAC102_S_CSS!FN23+LAC102_S_PEI!DT23","v":0},{"$f":"LAC102_S_CSS!FO23+LAC102_S_PEI!DU23","v":0},{"$f":"LAC102_S_CSS!FP23+LAC102_S_PEI!DV23","v":0},{"$f":"LAC102_S_CSS!FQ23+LAC102_S_PEI!DW23","v":104000},{"$f":"LAC102_S_CSS!FR23+LAC102_S_PEI!DX23","v":79106},{"$f":"LAC102_S_CSS!FS23+LAC102_S_PEI!DY23","v":70000},{"$f":"LAC102_S_CSS!FT23+LAC102_S_PEI!DZ23","v":0},{"$f":"LAC102_S_CSS!FU23+LAC102_S_PEI!EA23","v":0},{"$f":"LAC102_S_CSS!FV23+LAC102_S_PEI!EB23","v":0},{"$f":"LAC102_S_CSS!FW23+LAC102_S_PEI!EC23","v":0},{"$f":"LAC102_S_CSS!FX23+LAC102_S_PEI!ED23","v":0},{"$f":"LAC102_S_CSS!FY23+LAC102_S_PEI!EE23","v":143106},{"$f":"LAC102_S_CSS!FZ23+LAC102_S_PEI!EF23","v":60000},{"$f":"LAC102_S_CSS!GA23+LAC102_S_PEI!EG23","v":0},{"$f":"LAC102_S_CSS!GB23+LAC102_S_PEI!EH23","v":20000},{"$f":"LAC102_S_CSS!GC23+LAC102_S_PEI!EI23","v":20000},{"$f":"LAC102_S_CSS!GD23+LAC102_S_PEI!EJ23","v":0},{"$f":"LAC102_S_CSS!GE23+LAC102_S_PEI!EK23","v":0},{"$f":"LAC102_S_CSS!GF23+LAC102_S_PEI!EL23","v":0},{"$f":"LAC102_S_CSS!GG23+LAC102_S_PEI!EM23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ACS23-ADP23=0,ACS23,\"ERROR\")","v":363106},259659,0,0,0,0,104000,79106,70000,0,0,0,0,0,143106,60000,0,20000,{"$f":"IF(ADK23-AEH23=0,ADK23,\"ERROR\")","v":30000},0,0,0,0,363106,259659,0,0,0,0,104000,79106,70000,0,0,0,0,0,143106,60000,0,20000,30000,0,0,0,0,{"$f":"MH1901_Schedule_B!G28+MH1901_Schedule_B!F28","v":363106},{"$f":"MH1901_Schedule_B!I28+MH1901_Schedule_B!J28","v":259659},{"$f":"MH1901_Schedule_B!L28+MH1901_Schedule_B!M28","v":0},{"$f":"MH1901_Schedule_B!O28","v":0},{"$f":"MH1901_Schedule_B!Q28","v":0},{"$f":"MH1901_Schedule_B!S28","v":0},{"$f":"MH1901_Schedule_B!U28","v":104000},{"$f":"MH1901_Schedule_B!W28","v":79106},{"$f":"MH1901_Schedule_B!Y28","v":70000},{"$f":"MH1901_Schedule_B!AA28","v":0},{"$f":"MH1901_Schedule_B!AC28+MH1901_Schedule_B!AI28","v":0},{"$f":"MH1901_Schedule_B!AE28+MH1901_Schedule_B!AK28","v":0},{"$f":"MH1901_Schedule_B!AG28+MH1901_Schedule_B!AM28","v":0},{"$f":"MH1901_Schedule_B!AO28","v":0},{"$f":"MH1901_Schedule_B!AQ28","v":143106},{"$f":"MH1901_Schedule_B!AS28","v":60000},{"$f":"MH1901_Schedule_B!AU28","v":0},{"$f":"MH1901_Schedule_B!BE28","v":20000},{"$f":"MH1901_Schedule_B!BG28","v":30000},{"$f":"MH1901_Schedule_B!AW28","v":0},{"$f":"MH1901_Schedule_B!AY28","v":0},{"$f":"MH1901_Schedule_B!BA28","v":0},{"$f":"MH1901_Schedule_B!BC28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1504",10,{"$f":"'LAC103'!D24","v":"CR"},{"$f":"'LAC103'!E24","v":"15"},{"$f":"'LAC103'!F24","v":"04"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK24+LAC102_S_PEI!DQ24","v":0},{"$f":"LAC102_S_CSS!FL24+LAC102_S_PEI!DR24","v":0},{"$f":"LAC102_S_CSS!FM24+LAC102_S_PEI!DS24","v":40000},{"$f":"LAC102_S_CSS!FN24+LAC102_S_PEI!DT24","v":0},{"$f":"LAC102_S_CSS!FO24+LAC102_S_PEI!DU24","v":0},{"$f":"LAC102_S_CSS!FP24+LAC102_S_PEI!DV24","v":0},{"$f":"LAC102_S_CSS!FQ24+LAC102_S_PEI!DW24","v":0},{"$f":"LAC102_S_CSS!FR24+LAC102_S_PEI!DX24","v":0},{"$f":"LAC102_S_CSS!FS24+LAC102_S_PEI!DY24","v":0},{"$f":"LAC102_S_CSS!FT24+LAC102_S_PEI!DZ24","v":30000},{"$f":"LAC102_S_CSS!FU24+LAC102_S_PEI!EA24","v":0},{"$f":"LAC102_S_CSS!FV24+LAC102_S_PEI!EB24","v":0},{"$f":"LAC102_S_CSS!FW24+LAC102_S_PEI!EC24","v":0},{"$f":"LAC102_S_CSS!FX24+LAC102_S_PEI!ED24","v":0},{"$f":"LAC102_S_CSS!FY24+LAC102_S_PEI!EE24","v":0},{"$f":"LAC102_S_CSS!FZ24+LAC102_S_PEI!EF24","v":0},{"$f":"LAC102_S_CSS!GA24+LAC102_S_PEI!EG24","v":20000},{"$f":"LAC102_S_CSS!GB24+LAC102_S_PEI!EH24","v":0},{"$f":"LAC102_S_CSS!GC24+LAC102_S_PEI!EI24","v":0},{"$f":"LAC102_S_CSS!GD24+LAC102_S_PEI!EJ24","v":0},{"$f":"LAC102_S_CSS!GE24+LAC102_S_PEI!EK24","v":0},{"$f":"LAC102_S_CSS!GF24+LAC102_S_PEI!EL24","v":0},{"$f":"LAC102_S_CSS!GG24+LAC102_S_PEI!EM24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,90000,0,0,0,0,0,0,30000,0,0,0,0,0,0,20000,0,5000,0,0,0,0,0,0,90000,0,0,0,0,0,0,30000,0,0,0,0,0,0,20000,0,5000,0,0,0,0,{"$f":"MH1901_Schedule_B!G29+MH1901_Schedule_B!F29","v":0},{"$f":"MH1901_Schedule_B!I29+MH1901_Schedule_B!J29","v":0},{"$f":"MH1901_Schedule_B!L29+MH1901_Schedule_B!M29","v":90000},{"$f":"MH1901_Schedule_B!O29","v":0},{"$f":"MH1901_Schedule_B!Q29","v":0},{"$f":"MH1901_Schedule_B!S29","v":0},{"$f":"MH1901_Schedule_B!U29","v":0},{"$f":"MH1901_Schedule_B!W29","v":0},{"$f":"MH1901_Schedule_B!Y29","v":0},{"$f":"MH1901_Schedule_B!AA29","v":30000},{"$f":"MH1901_Schedule_B!AC29+MH1901_Schedule_B!AI29","v":0},{"$f":"MH1901_Schedule_B!AE29+MH1901_Schedule_B!AK29","v":0},{"$f":"MH1901_Schedule_B!AG29+MH1901_Schedule_B!AM29","v":0},{"$f":"MH1901_Schedule_B!AO29","v":0},{"$f":"MH1901_Schedule_B!AQ29","v":0},{"$f":"MH1901_Schedule_B!AS29","v":0},{"$f":"MH1901_Schedule_B!AU29","v":20000},{"$f":"MH1901_Schedule_B!BE29","v":0},{"$f":"MH1901_Schedule_B!BG29","v":5000},{"$f":"MH1901_Schedule_B!AW29","v":0},{"$f":"MH1901_Schedule_B!AY29","v":0},{"$f":"MH1901_Schedule_B!BA29","v":0},{"$f":"MH1901_Schedule_B!BC29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1510",11,{"$f":"'LAC103'!D25","v":"CR"},{"$f":"'LAC103'!E25","v":"15"},{"$f":"'LAC103'!F25","v":"10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250000,118215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK25+LAC102_S_PEI!DQ25","v":291054},{"$f":"LAC102_S_CSS!FL25+LAC102_S_PEI!DR25","v":164214},{"$f":"LAC102_S_CSS!FM25+LAC102_S_PEI!DS25","v":0},{"$f":"LAC102_S_CSS!FN25+LAC102_S_PEI!DT25","v":0},{"$f":"LAC102_S_CSS!FO25+LAC102_S_PEI!DU25","v":0},{"$f":"LAC102_S_CSS!FP25+LAC102_S_PEI!DV25","v":0},{"$f":"LAC102_S_CSS!FQ25+LAC102_S_PEI!DW25","v":96162},{"$f":"LAC102_S_CSS!FR25+LAC102_S_PEI!DX25","v":100000},{"$f":"LAC102_S_CSS!FS25+LAC102_S_PEI!DY25","v":90000},{"$f":"LAC102_S_CSS!FT25+LAC102_S_PEI!DZ25","v":0},{"$f":"LAC102_S_CSS!FU25+LAC102_S_PEI!EA25","v":0},{"$f":"LAC102_S_CSS!FV25+LAC102_S_PEI!EB25","v":0},{"$f":"LAC102_S_CSS!FW25+LAC102_S_PEI!EC25","v":0},{"$f":"LAC102_S_CSS!FX25+LAC102_S_PEI!ED25","v":0},{"$f":"LAC102_S_CSS!FY25+LAC102_S_PEI!EE25","v":0},{"$f":"LAC102_S_CSS!FZ25+LAC102_S_PEI!EF25","v":0},{"$f":"LAC102_S_CSS!GA25+LAC102_S_PEI!EG25","v":0},{"$f":"LAC102_S_CSS!GB25+LAC102_S_PEI!EH25","v":17000},{"$f":"LAC102_S_CSS!GC25+LAC102_S_PEI!EI25","v":7000},{"$f":"LAC102_S_CSS!GD25+LAC102_S_PEI!EJ25","v":0},{"$f":"LAC102_S_CSS!GE25+LAC102_S_PEI!EK25","v":0},{"$f":"LAC102_S_CSS!GF25+LAC102_S_PEI!EL25","v":0},{"$f":"LAC102_S_CSS!GG25+LAC102_S_PEI!EM25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541054,282429,0,0,0,0,96162,100000,90000,0,0,0,0,0,0,0,0,17000,18000,0,0,0,0,541054,282429,0,0,0,0,96162,100000,90000,0,0,0,0,0,0,0,0,17000,18000,0,0,0,0,{"$f":"MH1901_Schedule_B!G30+MH1901_Schedule_B!F30","v":541054},{"$f":"MH1901_Schedule_B!I30+MH1901_Schedule_B!J30","v":282429},{"$f":"MH1901_Schedule_B!L30+MH1901_Schedule_B!M30","v":0},{"$f":"MH1901_Schedule_B!O30","v":0},{"$f":"MH1901_Schedule_B!Q30","v":0},{"$f":"MH1901_Schedule_B!S30","v":0},{"$f":"MH1901_Schedule_B!U30","v":96162},{"$f":"MH1901_Schedule_B!W30","v":100000},{"$f":"MH1901_Schedule_B!Y30","v":90000},{"$f":"MH1901_Schedule_B!AA30","v":0},{"$f":"MH1901_Schedule_B!AC30+MH1901_Schedule_B!AI30","v":0},{"$f":"MH1901_Schedule_B!AE30+MH1901_Schedule_B!AK30","v":0},{"$f":"MH1901_Schedule_B!AG30+MH1901_Schedule_B!AM30","v":0},{"$f":"MH1901_Schedule_B!AO30","v":0},{"$f":"MH1901_Schedule_B!AQ30","v":0},{"$f":"MH1901_Schedule_B!AS30","v":0},{"$f":"MH1901_Schedule_B!AU30","v":0},{"$f":"MH1901_Schedule_B!BE30","v":17000},{"$f":"MH1901_Schedule_B!BG30","v":18000},{"$f":"MH1901_Schedule_B!AW30","v":0},{"$f":"MH1901_Schedule_B!AY30","v":0},{"$f":"MH1901_Schedule_B!BA30","v":0},{"$f":"MH1901_Schedule_B!BC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1510",12,{"$f":"'LAC103'!D26","v":"CR"},{"$f":"'LAC103'!E26","v":"15"},{"$f":"'LAC103'!F26","v":"10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK26+LAC102_S_PEI!DQ26","v":0},{"$f":"LAC102_S_CSS!FL26+LAC102_S_PEI!DR26","v":0},{"$f":"LAC102_S_CSS!FM26+LAC102_S_PEI!DS26","v":60000},{"$f":"LAC102_S_CSS!FN26+LAC102_S_PEI!DT26","v":0},{"$f":"LAC102_S_CSS!FO26+LAC102_S_PEI!DU26","v":0},{"$f":"LAC102_S_CSS!FP26+LAC102_S_PEI!DV26","v":0},{"$f":"LAC102_S_CSS!FQ26+LAC102_S_PEI!DW26","v":0},{"$f":"LAC102_S_CSS!FR26+LAC102_S_PEI!DX26","v":0},{"$f":"LAC102_S_CSS!FS26+LAC102_S_PEI!DY26","v":0},{"$f":"LAC102_S_CSS!FT26+LAC102_S_PEI!DZ26","v":19000},{"$f":"LAC102_S_CSS!FU26+LAC102_S_PEI!EA26","v":0},{"$f":"LAC102_S_CSS!FV26+LAC102_S_PEI!EB26","v":0},{"$f":"LAC102_S_CSS!FW26+LAC102_S_PEI!EC26","v":0},{"$f":"LAC102_S_CSS!FX26+LAC102_S_PEI!ED26","v":0},{"$f":"LAC102_S_CSS!FY26+LAC102_S_PEI!EE26","v":0},{"$f":"LAC102_S_CSS!FZ26+LAC102_S_PEI!EF26","v":0},{"$f":"LAC102_S_CSS!GA26+LAC102_S_PEI!EG26","v":0},{"$f":"LAC102_S_CSS!GB26+LAC102_S_PEI!EH26","v":0},{"$f":"LAC102_S_CSS!GC26+LAC102_S_PEI!EI26","v":2000},{"$f":"LAC102_S_CSS!GD26+LAC102_S_PEI!EJ26","v":0},{"$f":"LAC102_S_CSS!GE26+LAC102_S_PEI!EK26","v":0},{"$f":"LAC102_S_CSS!GF26+LAC102_S_PEI!EL26","v":0},{"$f":"LAC102_S_CSS!GG26+LAC102_S_PEI!EM26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,100000,0,0,0,0,0,0,19000,0,0,0,0,0,0,0,0,6000,0,0,0,0,0,0,100000,0,0,0,0,0,0,19000,0,0,0,0,0,0,0,0,6000,0,0,0,0,{"$f":"MH1901_Schedule_B!G31+MH1901_Schedule_B!F31","v":0},{"$f":"MH1901_Schedule_B!I31+MH1901_Schedule_B!J31","v":0},{"$f":"MH1901_Schedule_B!L31+MH1901_Schedule_B!M31","v":100000},{"$f":"MH1901_Schedule_B!O31","v":0},{"$f":"MH1901_Schedule_B!Q31","v":0},{"$f":"MH1901_Schedule_B!S31","v":0},{"$f":"MH1901_Schedule_B!U31","v":0},{"$f":"MH1901_Schedule_B!W31","v":0},{"$f":"MH1901_Schedule_B!Y31","v":0},{"$f":"MH1901_Schedule_B!AA31","v":19000},{"$f":"MH1901_Schedule_B!AC31+MH1901_Schedule_B!AI31","v":0},{"$f":"MH1901_Schedule_B!AE31+MH1901_Schedule_B!AK31","v":0},{"$f":"MH1901_Schedule_B!AG31+MH1901_Schedule_B!AM31","v":0},{"$f":"MH1901_Schedule_B!AO31","v":0},{"$f":"MH1901_Schedule_B!AQ31","v":0},{"$f":"MH1901_Schedule_B!AS31","v":0},{"$f":"MH1901_Schedule_B!AU31","v":0},{"$f":"MH1901_Schedule_B!BE31","v":0},{"$f":"MH1901_Schedule_B!BG31","v":6000},{"$f":"MH1901_Schedule_B!AW31","v":0},{"$f":"MH1901_Schedule_B!AY31","v":0},{"$f":"MH1901_Schedule_B!BA31","v":0},{"$f":"MH1901_Schedule_B!BC31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1542",13,{"$f":"'LAC103'!D27","v":"CR"},{"$f":"'LAC103'!E27","v":"15"},{"$f":"'LAC103'!F27","v":"42"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900000,423601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK27+LAC102_S_PEI!DQ27","v":623966},{"$f":"LAC102_S_CSS!FL27+LAC102_S_PEI!DR27","v":481768},{"$f":"LAC102_S_CSS!FM27+LAC102_S_PEI!DS27","v":0},{"$f":"LAC102_S_CSS!FN27+LAC102_S_PEI!DT27","v":0},{"$f":"LAC102_S_CSS!FO27+LAC102_S_PEI!DU27","v":0},{"$f":"LAC102_S_CSS!FP27+LAC102_S_PEI!DV27","v":0},{"$f":"LAC102_S_CSS!FQ27+LAC102_S_PEI!DW27","v":475734},{"$f":"LAC102_S_CSS!FR27+LAC102_S_PEI!DX27","v":280000},{"$f":"LAC102_S_CSS!FS27+LAC102_S_PEI!DY27","v":200000},{"$f":"LAC102_S_CSS!FT27+LAC102_S_PEI!DZ27","v":0},{"$f":"LAC102_S_CSS!FU27+LAC102_S_PEI!EA27","v":0},{"$f":"LAC102_S_CSS!FV27+LAC102_S_PEI!EB27","v":0},{"$f":"LAC102_S_CSS!FW27+LAC102_S_PEI!EC27","v":0},{"$f":"LAC102_S_CSS!FX27+LAC102_S_PEI!ED27","v":0},{"$f":"LAC102_S_CSS!FY27+LAC102_S_PEI!EE27","v":415734},{"$f":"LAC102_S_CSS!FZ27+LAC102_S_PEI!EF27","v":240000},{"$f":"LAC102_S_CSS!GA27+LAC102_S_PEI!EG27","v":0},{"$f":"LAC102_S_CSS!GB27+LAC102_S_PEI!EH27","v":0},{"$f":"LAC102_S_CSS!GC27+LAC102_S_PEI!EI27","v":34999},{"$f":"LAC102_S_CSS!GD27+LAC102_S_PEI!EJ27","v":0},{"$f":"LAC102_S_CSS!GE27+LAC102_S_PEI!EK27","v":0},{"$f":"LAC102_S_CSS!GF27+LAC102_S_PEI!EL27","v":0},{"$f":"LAC102_S_CSS!GG27+LAC102_S_PEI!EM27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ACS27-ADP27=0,ACS27,\"ERROR\")","v":1523966},905369,0,0,0,0,{"$f":"IF(ACY27-ADV27=0,ACY27,\"ERROR\")","v":475734},280000,200000,0,0,0,0,0,415734,240000,0,0,{"$f":"IF(ADK27-AEH27=0,ADK27,\"ERROR\")","v":34999},0,0,0,{"$f":"IF(ADO27-AEL27=0,ADO27,\"ERROR\")","v":0},1523966,905369,0,0,0,0,475734,280000,200000,0,0,0,0,0,415734,240000,0,0,34999,0,0,0,0,{"$f":"MH1901_Schedule_B!G32+MH1901_Schedule_B!F32","v":1523966},{"$f":"MH1901_Schedule_B!I32+MH1901_Schedule_B!J32","v":905369},{"$f":"MH1901_Schedule_B!L32+MH1901_Schedule_B!M32","v":0},{"$f":"MH1901_Schedule_B!O32","v":0},{"$f":"MH1901_Schedule_B!Q32","v":0},{"$f":"MH1901_Schedule_B!S32","v":0},{"$f":"MH1901_Schedule_B!U32","v":475734},{"$f":"MH1901_Schedule_B!W32","v":280000},{"$f":"MH1901_Schedule_B!Y32","v":200000},{"$f":"MH1901_Schedule_B!AA32","v":0},{"$f":"MH1901_Schedule_B!AC32+MH1901_Schedule_B!AI32","v":0},{"$f":"MH1901_Schedule_B!AE32+MH1901_Schedule_B!AK32","v":0},{"$f":"MH1901_Schedule_B!AG32+MH1901_Schedule_B!AM32","v":0},{"$f":"MH1901_Schedule_B!AO32","v":0},{"$f":"MH1901_Schedule_B!AQ32","v":415734},{"$f":"MH1901_Schedule_B!AS32","v":240000},{"$f":"MH1901_Schedule_B!AU32","v":0},{"$f":"MH1901_Schedule_B!BE32","v":0},{"$f":"MH1901_Schedule_B!BG32","v":34999},{"$f":"MH1901_Schedule_B!AW32","v":0},{"$f":"MH1901_Schedule_B!AY32","v":0},{"$f":"MH1901_Schedule_B!BA32","v":0},{"$f":"MH1901_Schedule_B!BC32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1542",14,{"$f":"'LAC103'!D28","v":"CR"},{"$f":"'LAC103'!E28","v":"15"},{"$f":"'LAC103'!F28","v":"42"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK28+LAC102_S_PEI!DQ28","v":0},{"$f":"LAC102_S_CSS!FL28+LAC102_S_PEI!DR28","v":0},{"$f":"LAC102_S_CSS!FM28+LAC102_S_PEI!DS28","v":100000},{"$f":"LAC102_S_CSS!FN28+LAC102_S_PEI!DT28","v":0},{"$f":"LAC102_S_CSS!FO28+LAC102_S_PEI!DU28","v":0},{"$f":"LAC102_S_CSS!FP28+LAC102_S_PEI!DV28","v":0},{"$f":"LAC102_S_CSS!FQ28+LAC102_S_PEI!DW28","v":0},{"$f":"LAC102_S_CSS!FR28+LAC102_S_PEI!DX28","v":0},{"$f":"LAC102_S_CSS!FS28+LAC102_S_PEI!DY28","v":0},{"$f":"LAC102_S_CSS!FT28+LAC102_S_PEI!DZ28","v":60000},{"$f":"LAC102_S_CSS!FU28+LAC102_S_PEI!EA28","v":0},{"$f":"LAC102_S_CSS!FV28+LAC102_S_PEI!EB28","v":0},{"$f":"LAC102_S_CSS!FW28+LAC102_S_PEI!EC28","v":0},{"$f":"LAC102_S_CSS!FX28+LAC102_S_PEI!ED28","v":0},{"$f":"LAC102_S_CSS!FY28+LAC102_S_PEI!EE28","v":0},{"$f":"LAC102_S_CSS!FZ28+LAC102_S_PEI!EF28","v":0},{"$f":"LAC102_S_CSS!GA28+LAC102_S_PEI!EG28","v":120000},{"$f":"LAC102_S_CSS!GB28+LAC102_S_PEI!EH28","v":0},{"$f":"LAC102_S_CSS!GC28+LAC102_S_PEI!EI28","v":15000},{"$f":"LAC102_S_CSS!GD28+LAC102_S_PEI!EJ28","v":0},{"$f":"LAC102_S_CSS!GE28+LAC102_S_PEI!EK28","v":0},{"$f":"LAC102_S_CSS!GF28+LAC102_S_PEI!EL28","v":0},{"$f":"LAC102_S_CSS!GG28+LAC102_S_PEI!EM28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,300000,0,0,0,0,0,0,60000,0,0,0,0,0,0,120000,0,15000,0,0,0,0,0,0,300000,0,0,0,0,0,0,60000,0,0,0,0,0,0,120000,0,15000,0,0,0,0,{"$f":"MH1901_Schedule_B!G33+MH1901_Schedule_B!F33","v":0},{"$f":"MH1901_Schedule_B!I33+MH1901_Schedule_B!J33","v":0},{"$f":"MH1901_Schedule_B!L33+MH1901_Schedule_B!M33","v":300000},{"$f":"MH1901_Schedule_B!O33","v":0},{"$f":"MH1901_Schedule_B!Q33","v":0},{"$f":"MH1901_Schedule_B!S33","v":0},{"$f":"MH1901_Schedule_B!U33","v":0},{"$f":"MH1901_Schedule_B!W33","v":0},{"$f":"MH1901_Schedule_B!Y33","v":0},{"$f":"MH1901_Schedule_B!AA33","v":60000},{"$f":"MH1901_Schedule_B!AC33+MH1901_Schedule_B!AI33","v":0},{"$f":"MH1901_Schedule_B!AE33+MH1901_Schedule_B!AK33","v":0},{"$f":"MH1901_Schedule_B!AG33+MH1901_Schedule_B!AM33","v":0},{"$f":"MH1901_Schedule_B!AO33","v":0},{"$f":"MH1901_Schedule_B!AQ33","v":0},{"$f":"MH1901_Schedule_B!AS33","v":0},{"$f":"MH1901_Schedule_B!AU33","v":120000},{"$f":"MH1901_Schedule_B!BE33","v":0},{"$f":"MH1901_Schedule_B!BG33","v":15000},{"$f":"MH1901_Schedule_B!AW33","v":0},{"$f":"MH1901_Schedule_B!AY33","v":0},{"$f":"MH1901_Schedule_B!BA33","v":0},{"$f":"MH1901_Schedule_B!BC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1552",15,{"$f":"'LAC103'!D29","v":"CR"},{"$f":"'LAC103'!E29","v":"15"},{"$f":"'LAC103'!F29","v":"52"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14398,9000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK29+LAC102_S_PEI!DQ29","v":22796},{"$f":"LAC102_S_CSS!FL29+LAC102_S_PEI!DR29","v":24000},{"$f":"LAC102_S_CSS!FM29+LAC102_S_PEI!DS29","v":0},{"$f":"LAC102_S_CSS!FN29+LAC102_S_PEI!DT29","v":0},{"$f":"LAC102_S_CSS!FO29+LAC102_S_PEI!DU29","v":0},{"$f":"LAC102_S_CSS!FP29+LAC102_S_PEI!DV29","v":0},{"$f":"LAC102_S_CSS!FQ29+LAC102_S_PEI!DW29","v":0},{"$f":"LAC102_S_CSS!FR29+LAC102_S_PEI!DX29","v":0},{"$f":"LAC102_S_CSS!FS29+LAC102_S_PEI!DY29","v":0},{"$f":"LAC102_S_CSS!FT29+LAC102_S_PEI!DZ29","v":0},{"$f":"LAC102_S_CSS!FU29+LAC102_S_PEI!EA29","v":0},{"$f":"LAC102_S_CSS!FV29+LAC102_S_PEI!EB29","v":0},{"$f":"LAC102_S_CSS!FW29+LAC102_S_PEI!EC29","v":0},{"$f":"LAC102_S_CSS!FX29+LAC102_S_PEI!ED29","v":0},{"$f":"LAC102_S_CSS!FY29+LAC102_S_PEI!EE29","v":0},{"$f":"LAC102_S_CSS!FZ29+LAC102_S_PEI!EF29","v":0},{"$f":"LAC102_S_CSS!GA29+LAC102_S_PEI!EG29","v":0},{"$f":"LAC102_S_CSS!GB29+LAC102_S_PEI!EH29","v":0},{"$f":"LAC102_S_CSS!GC29+LAC102_S_PEI!EI29","v":0},{"$f":"LAC102_S_CSS!GD29+LAC102_S_PEI!EJ29","v":0},{"$f":"LAC102_S_CSS!GE29+LAC102_S_PEI!EK29","v":0},{"$f":"LAC102_S_CSS!GF29+LAC102_S_PEI!EL29","v":0},{"$f":"LAC102_S_CSS!GG29+LAC102_S_PEI!EM29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ACS29-ADP29=0,ACS29,\"ERROR\")","v":37194},33000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ADK29-AEH29=0,ADK29,\"ERROR\")","v":0},0,0,0,0,37194,33000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G34+MH1901_Schedule_B!F34","v":37194},{"$f":"MH1901_Schedule_B!I34+MH1901_Schedule_B!J34","v":33000},{"$f":"MH1901_Schedule_B!L34+MH1901_Schedule_B!M34","v":0},{"$f":"MH1901_Schedule_B!O34","v":0},{"$f":"MH1901_Schedule_B!Q34","v":0},{"$f":"MH1901_Schedule_B!S34","v":0},{"$f":"MH1901_Schedule_B!U34","v":0},{"$f":"MH1901_Schedule_B!W34","v":0},{"$f":"MH1901_Schedule_B!Y34","v":0},{"$f":"MH1901_Schedule_B!AA34","v":0},{"$f":"MH1901_Schedule_B!AC34+MH1901_Schedule_B!AI34","v":0},{"$f":"MH1901_Schedule_B!AE34+MH1901_Schedule_B!AK34","v":0},{"$f":"MH1901_Schedule_B!AG34+MH1901_Schedule_B!AM34","v":0},{"$f":"MH1901_Schedule_B!AO34","v":0},{"$f":"MH1901_Schedule_B!AQ34","v":0},{"$f":"MH1901_Schedule_B!AS34","v":0},{"$f":"MH1901_Schedule_B!AU34","v":0},{"$f":"MH1901_Schedule_B!BE34","v":0},{"$f":"MH1901_Schedule_B!BG34","v":0},{"$f":"MH1901_Schedule_B!AW34","v":0},{"$f":"MH1901_Schedule_B!AY34","v":0},{"$f":"MH1901_Schedule_B!BA34","v":0},{"$f":"MH1901_Schedule_B!BC34","v":0},0,0,0,0,{"$f":"ACW29-ADT29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1552",16,{"$f":"'LAC103'!D30","v":"CR"},{"$f":"'LAC103'!E30","v":"15"},{"$f":"'LAC103'!F30","v":"52"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK30+LAC102_S_PEI!DQ30","v":0},{"$f":"LAC102_S_CSS!FL30+LAC102_S_PEI!DR30","v":0},{"$f":"LAC102_S_CSS!FM30+LAC102_S_PEI!DS30","v":8000},{"$f":"LAC102_S_CSS!FN30+LAC102_S_PEI!DT30","v":0},{"$f":"LAC102_S_CSS!FO30+LAC102_S_PEI!DU30","v":0},{"$f":"LAC102_S_CSS!FP30+LAC102_S_PEI!DV30","v":0},{"$f":"LAC102_S_CSS!FQ30+LAC102_S_PEI!DW30","v":0},{"$f":"LAC102_S_CSS!FR30+LAC102_S_PEI!DX30","v":0},{"$f":"LAC102_S_CSS!FS30+LAC102_S_PEI!DY30","v":0},{"$f":"LAC102_S_CSS!FT30+LAC102_S_PEI!DZ30","v":0},{"$f":"LAC102_S_CSS!FU30+LAC102_S_PEI!EA30","v":0},{"$f":"LAC102_S_CSS!FV30+LAC102_S_PEI!EB30","v":0},{"$f":"LAC102_S_CSS!FW30+LAC102_S_PEI!EC30","v":0},{"$f":"LAC102_S_CSS!FX30+LAC102_S_PEI!ED30","v":0},{"$f":"LAC102_S_CSS!FY30+LAC102_S_PEI!EE30","v":0},{"$f":"LAC102_S_CSS!FZ30+LAC102_S_PEI!EF30","v":0},{"$f":"LAC102_S_CSS!GA30+LAC102_S_PEI!EG30","v":0},{"$f":"LAC102_S_CSS!GB30+LAC102_S_PEI!EH30","v":0},{"$f":"LAC102_S_CSS!GC30+LAC102_S_PEI!EI30","v":0},{"$f":"LAC102_S_CSS!GD30+LAC102_S_PEI!EJ30","v":0},{"$f":"LAC102_S_CSS!GE30+LAC102_S_PEI!EK30","v":0},{"$f":"LAC102_S_CSS!GF30+LAC102_S_PEI!EL30","v":0},{"$f":"LAC102_S_CSS!GG30+LAC102_S_PEI!EM30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V30,AS30,BP30,CM30,DJ30,EG30,GA30,HU30,IR30,JO30,KL30,LI30,AAJ30,ABG30,GX30,MF30,FD30,ZM30,NC30,NZ30,OW30,PT30,QQ30,RN30,SK30,TH30,UE30,VB30,VY30,WV30,YP30,XS30)","v":0},0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G35+MH1901_Schedule_B!F35","v":0},{"$f":"MH1901_Schedule_B!I35+MH1901_Schedule_B!J35","v":0},{"$f":"MH1901_Schedule_B!L35+MH1901_Schedule_B!M35","v":12000},{"$f":"MH1901_Schedule_B!O35","v":0},{"$f":"MH1901_Schedule_B!Q35","v":0},{"$f":"MH1901_Schedule_B!S35","v":0},{"$f":"MH1901_Schedule_B!U35","v":0},{"$f":"MH1901_Schedule_B!W35","v":0},{"$f":"MH1901_Schedule_B!Y35","v":0},{"$f":"MH1901_Schedule_B!AA35","v":0},{"$f":"MH1901_Schedule_B!AC35+MH1901_Schedule_B!AI35","v":0},{"$f":"MH1901_Schedule_B!AE35+MH1901_Schedule_B!AK35","v":0},{"$f":"MH1901_Schedule_B!AG35+MH1901_Schedule_B!AM35","v":0},{"$f":"MH1901_Schedule_B!AO35","v":0},{"$f":"MH1901_Schedule_B!AQ35","v":0},{"$f":"MH1901_Schedule_B!AS35","v":0},{"$f":"MH1901_Schedule_B!AU35","v":0},{"$f":"MH1901_Schedule_B!BE35","v":0},{"$f":"MH1901_Schedule_B!BG35","v":0},{"$f":"MH1901_Schedule_B!AW35","v":0},{"$f":"MH1901_Schedule_B!AY35","v":0},{"$f":"MH1901_Schedule_B!BA35","v":0},{"$f":"MH1901_Schedule_B!BC35","v":0},{"$f":"ACS30-ADP30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1562",17,{"$f":"'LAC103'!D31","v":"CR"},{"$f":"'LAC103'!E31","v":"15"},{"$f":"'LAC103'!F31","v":"62"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102362,70000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK31+LAC102_S_PEI!DQ31","v":85574},{"$f":"LAC102_S_CSS!FL31+LAC102_S_PEI!DR31","v":60000},{"$f":"LAC102_S_CSS!FM31+LAC102_S_PEI!DS31","v":0},{"$f":"LAC102_S_CSS!FN31+LAC102_S_PEI!DT31","v":0},{"$f":"LAC102_S_CSS!FO31+LAC102_S_PEI!DU31","v":0},{"$f":"LAC102_S_CSS!FP31+LAC102_S_PEI!DV31","v":0},{"$f":"LAC102_S_CSS!FQ31+LAC102_S_PEI!DW31","v":71574},{"$f":"LAC102_S_CSS!FR31+LAC102_S_PEI!DX31","v":40000},{"$f":"LAC102_S_CSS!FS31+LAC102_S_PEI!DY31","v":50000},{"$f":"LAC102_S_CSS!FT31+LAC102_S_PEI!DZ31","v":0},{"$f":"LAC102_S_CSS!FU31+LAC102_S_PEI!EA31","v":0},{"$f":"LAC102_S_CSS!FV31+LAC102_S_PEI!EB31","v":0},{"$f":"LAC102_S_CSS!FW31+LAC102_S_PEI!EC31","v":0},{"$f":"LAC102_S_CSS!FX31+LAC102_S_PEI!ED31","v":0},{"$f":"LAC102_S_CSS!FY31+LAC102_S_PEI!EE31","v":93574},{"$f":"LAC102_S_CSS!FZ31+LAC102_S_PEI!EF31","v":55000},{"$f":"LAC102_S_CSS!GA31+LAC102_S_PEI!EG31","v":0},{"$f":"LAC102_S_CSS!GB31+LAC102_S_PEI!EH31","v":0},{"$f":"LAC102_S_CSS!GC31+LAC102_S_PEI!EI31","v":5000},{"$f":"LAC102_S_CSS!GD31+LAC102_S_PEI!EJ31","v":0},{"$f":"LAC102_S_CSS!GE31+LAC102_S_PEI!EK31","v":0},{"$f":"LAC102_S_CSS!GF31+LAC102_S_PEI!EL31","v":0},{"$f":"LAC102_S_CSS!GG31+LAC102_S_PEI!EM31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187936,130000,0,0,0,0,71574,40000,50000,0,0,0,0,0,{"$f":"IF(ADG31-AED31=0,ADG31,\"ERROR\")","v":93574},55000,0,0,{"$f":"IF(ADK31-AEH31=0,ADK31,\"ERROR\")","v":55000},0,0,0,0,187936,130000,0,0,0,0,71574,40000,50000,0,0,0,0,0,93574,55000,0,0,55000,{"$f":"SUM(Y31,AV31,BS31,CP31,DM31,EJ31,GD31,HX31,IU31,JR31,KO31,LL31,AAM31,ABJ31,HA31,MI31,FG31,ZP31,NF31,OC31,OZ31,PW31,QT31,RQ31,SN31,TK31,UH31,VE31,WB31,WY31,YS31,XV31)","v":0},0,0,0,{"$f":"MH1901_Schedule_B!G36+MH1901_Schedule_B!F36","v":187936},{"$f":"MH1901_Schedule_B!I36+MH1901_Schedule_B!J36","v":130000},{"$f":"MH1901_Schedule_B!L36+MH1901_Schedule_B!M36","v":0},{"$f":"MH1901_Schedule_B!O36","v":0},{"$f":"MH1901_Schedule_B!Q36","v":0},{"$f":"MH1901_Schedule_B!S36","v":0},{"$f":"MH1901_Schedule_B!U36","v":71574},{"$f":"MH1901_Schedule_B!W36","v":40000},{"$f":"MH1901_Schedule_B!Y36","v":50000},{"$f":"MH1901_Schedule_B!AA36","v":0},{"$f":"MH1901_Schedule_B!AC36+MH1901_Schedule_B!AI36","v":0},{"$f":"MH1901_Schedule_B!AE36+MH1901_Schedule_B!AK36","v":0},{"$f":"MH1901_Schedule_B!AG36+MH1901_Schedule_B!AM36","v":0},{"$f":"MH1901_Schedule_B!AO36","v":0},{"$f":"MH1901_Schedule_B!AQ36","v":93574},{"$f":"MH1901_Schedule_B!AS36","v":55000},{"$f":"MH1901_Schedule_B!AU36","v":0},{"$f":"MH1901_Schedule_B!BE36","v":0},{"$f":"MH1901_Schedule_B!BG36","v":55000},{"$f":"MH1901_Schedule_B!AW36","v":0},{"$f":"MH1901_Schedule_B!AY36","v":0},{"$f":"MH1901_Schedule_B!BA36","v":0},{"$f":"MH1901_Schedule_B!BC36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1562",18,{"$f":"'LAC103'!D32","v":"CR"},{"$f":"'LAC103'!E32","v":"15"},{"$f":"'LAC103'!F32","v":"62"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK32+LAC102_S_PEI!DQ32","v":0},{"$f":"LAC102_S_CSS!FL32+LAC102_S_PEI!DR32","v":0},{"$f":"LAC102_S_CSS!FM32+LAC102_S_PEI!DS32","v":26000},{"$f":"LAC102_S_CSS!FN32+LAC102_S_PEI!DT32","v":0},{"$f":"LAC102_S_CSS!FO32+LAC102_S_PEI!DU32","v":0},{"$f":"LAC102_S_CSS!FP32+LAC102_S_PEI!DV32","v":0},{"$f":"LAC102_S_CSS!FQ32+LAC102_S_PEI!DW32","v":0},{"$f":"LAC102_S_CSS!FR32+LAC102_S_PEI!DX32","v":0},{"$f":"LAC102_S_CSS!FS32+LAC102_S_PEI!DY32","v":0},{"$f":"LAC102_S_CSS!FT32+LAC102_S_PEI!DZ32","v":10000},{"$f":"LAC102_S_CSS!FU32+LAC102_S_PEI!EA32","v":0},{"$f":"LAC102_S_CSS!FV32+LAC102_S_PEI!EB32","v":0},{"$f":"LAC102_S_CSS!FW32+LAC102_S_PEI!EC32","v":0},{"$f":"LAC102_S_CSS!FX32+LAC102_S_PEI!ED32","v":0},{"$f":"LAC102_S_CSS!FY32+LAC102_S_PEI!EE32","v":0},{"$f":"LAC102_S_CSS!FZ32+LAC102_S_PEI!EF32","v":0},{"$f":"LAC102_S_CSS!GA32+LAC102_S_PEI!EG32","v":18000},{"$f":"LAC102_S_CSS!GB32+LAC102_S_PEI!EH32","v":0},{"$f":"LAC102_S_CSS!GC32+LAC102_S_PEI!EI32","v":0},{"$f":"LAC102_S_CSS!GD32+LAC102_S_PEI!EJ32","v":0},{"$f":"LAC102_S_CSS!GE32+LAC102_S_PEI!EK32","v":0},{"$f":"LAC102_S_CSS!GF32+LAC102_S_PEI!EL32","v":0},{"$f":"LAC102_S_CSS!GG32+LAC102_S_PEI!EM32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,56000,0,0,0,0,0,0,10000,0,0,0,0,0,0,18000,0,{"$f":"IF(ADK32-AEH32=0,ADK32,\"ERROR\")","v":5000},0,0,0,0,0,0,56000,0,0,0,0,0,0,10000,0,0,0,0,0,0,18000,0,5000,0,0,0,0,{"$f":"MH1901_Schedule_B!G37+MH1901_Schedule_B!F37","v":0},{"$f":"MH1901_Schedule_B!I37+MH1901_Schedule_B!J37","v":0},{"$f":"MH1901_Schedule_B!L37+MH1901_Schedule_B!M37","v":56000},{"$f":"MH1901_Schedule_B!O37","v":0},{"$f":"MH1901_Schedule_B!Q37","v":0},{"$f":"MH1901_Schedule_B!S37","v":0},{"$f":"MH1901_Schedule_B!U37","v":0},{"$f":"MH1901_Schedule_B!W37","v":0},{"$f":"MH1901_Schedule_B!Y37","v":0},{"$f":"MH1901_Schedule_B!AA37","v":10000},{"$f":"MH1901_Schedule_B!AC37+MH1901_Schedule_B!AI37","v":0},{"$f":"MH1901_Schedule_B!AE37+MH1901_Schedule_B!AK37","v":0},{"$f":"MH1901_Schedule_B!AG37+MH1901_Schedule_B!AM37","v":0},{"$f":"MH1901_Schedule_B!AO37","v":0},{"$f":"MH1901_Schedule_B!AQ37","v":0},{"$f":"MH1901_Schedule_B!AS37","v":0},{"$f":"MH1901_Schedule_B!AU37","v":18000},{"$f":"MH1901_Schedule_B!BE37","v":0},{"$f":"MH1901_Schedule_B!BG37","v":5000},{"$f":"MH1901_Schedule_B!AW37","v":0},{"$f":"MH1901_Schedule_B!AY37","v":0},{"$f":"MH1901_Schedule_B!BA37","v":0},{"$f":"MH1901_Schedule_B!BC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1577",19,{"$f":"'LAC103'!D33","v":"CR"},{"$f":"'LAC103'!E33","v":"15"},{"$f":"'LAC103'!F33","v":"77"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9235,4000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK33+LAC102_S_PEI!DQ33","v":17469},{"$f":"LAC102_S_CSS!FL33+LAC102_S_PEI!DR33","v":10000},{"$f":"LAC102_S_CSS!FM33+LAC102_S_PEI!DS33","v":0},{"$f":"LAC102_S_CSS!FN33+LAC102_S_PEI!DT33","v":0},{"$f":"LAC102_S_CSS!FO33+LAC102_S_PEI!DU33","v":0},{"$f":"LAC102_S_CSS!FP33+LAC102_S_PEI!DV33","v":0},{"$f":"LAC102_S_CSS!FQ33+LAC102_S_PEI!DW33","v":0},{"$f":"LAC102_S_CSS!FR33+LAC102_S_PEI!DX33","v":0},{"$f":"LAC102_S_CSS!FS33+LAC102_S_PEI!DY33","v":0},{"$f":"LAC102_S_CSS!FT33+LAC102_S_PEI!DZ33","v":0},{"$f":"LAC102_S_CSS!FU33+LAC102_S_PEI!EA33","v":0},{"$f":"LAC102_S_CSS!FV33+LAC102_S_PEI!EB33","v":0},{"$f":"LAC102_S_CSS!FW33+LAC102_S_PEI!EC33","v":0},{"$f":"LAC102_S_CSS!FX33+LAC102_S_PEI!ED33","v":0},{"$f":"LAC102_S_CSS!FY33+LAC102_S_PEI!EE33","v":0},{"$f":"LAC102_S_CSS!FZ33+LAC102_S_PEI!EF33","v":0},{"$f":"LAC102_S_CSS!GA33+LAC102_S_PEI!EG33","v":0},{"$f":"LAC102_S_CSS!GB33+LAC102_S_PEI!EH33","v":0},{"$f":"LAC102_S_CSS!GC33+LAC102_S_PEI!EI33","v":0},{"$f":"LAC102_S_CSS!GD33+LAC102_S_PEI!EJ33","v":0},{"$f":"LAC102_S_CSS!GE33+LAC102_S_PEI!EK33","v":0},{"$f":"LAC102_S_CSS!GF33+LAC102_S_PEI!EL33","v":0},{"$f":"LAC102_S_CSS!GG33+LAC102_S_PEI!EM33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26704,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ADK33-AEH33=0,ADK33,\"ERROR\")","v":0},0,0,0,0,26704,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G38+MH1901_Schedule_B!F38","v":26704},{"$f":"MH1901_Schedule_B!I38+MH1901_Schedule_B!J38","v":14000},{"$f":"MH1901_Schedule_B!L38+MH1901_Schedule_B!M38","v":0},{"$f":"MH1901_Schedule_B!O38","v":0},{"$f":"MH1901_Schedule_B!Q38","v":0},{"$f":"MH1901_Schedule_B!S38","v":0},{"$f":"MH1901_Schedule_B!U38","v":0},{"$f":"MH1901_Schedule_B!W38","v":0},{"$f":"MH1901_Schedule_B!Y38","v":0},{"$f":"MH1901_Schedule_B!AA38","v":0},{"$f":"MH1901_Schedule_B!AC38+MH1901_Schedule_B!AI38","v":0},{"$f":"MH1901_Schedule_B!AE38+MH1901_Schedule_B!AK38","v":0},{"$f":"MH1901_Schedule_B!AG38+MH1901_Schedule_B!AM38","v":0},{"$f":"MH1901_Schedule_B!AO38","v":0},{"$f":"MH1901_Schedule_B!AQ38","v":0},{"$f":"MH1901_Schedule_B!AS38","v":0},{"$f":"MH1901_Schedule_B!AU38","v":0},{"$f":"MH1901_Schedule_B!BE38","v":0},{"$f":"MH1901_Schedule_B!BG38","v":0},{"$f":"MH1901_Schedule_B!AW38","v":0},{"$f":"MH1901_Schedule_B!AY38","v":0},{"$f":"MH1901_Schedule_B!BA38","v":0},{"$f":"MH1901_Schedule_B!BC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1577",20,{"$f":"'LAC103'!D34","v":"CR"},{"$f":"'LAC103'!E34","v":"15"},{"$f":"'LAC103'!F34","v":"77"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK34+LAC102_S_PEI!DQ34","v":0},{"$f":"LAC102_S_CSS!FL34+LAC102_S_PEI!DR34","v":0},{"$f":"LAC102_S_CSS!FM34+LAC102_S_PEI!DS34","v":3000},{"$f":"LAC102_S_CSS!FN34+LAC102_S_PEI!DT34","v":0},{"$f":"LAC102_S_CSS!FO34+LAC102_S_PEI!DU34","v":0},{"$f":"LAC102_S_CSS!FP34+LAC102_S_PEI!DV34","v":0},{"$f":"LAC102_S_CSS!FQ34+LAC102_S_PEI!DW34","v":0},{"$f":"LAC102_S_CSS!FR34+LAC102_S_PEI!DX34","v":0},{"$f":"LAC102_S_CSS!FS34+LAC102_S_PEI!DY34","v":0},{"$f":"LAC102_S_CSS!FT34+LAC102_S_PEI!DZ34","v":0},{"$f":"LAC102_S_CSS!FU34+LAC102_S_PEI!EA34","v":0},{"$f":"LAC102_S_CSS!FV34+LAC102_S_PEI!EB34","v":0},{"$f":"LAC102_S_CSS!FW34+LAC102_S_PEI!EC34","v":0},{"$f":"LAC102_S_CSS!FX34+LAC102_S_PEI!ED34","v":0},{"$f":"LAC102_S_CSS!FY34+LAC102_S_PEI!EE34","v":0},{"$f":"LAC102_S_CSS!FZ34+LAC102_S_PEI!EF34","v":0},{"$f":"LAC102_S_CSS!GA34+LAC102_S_PEI!EG34","v":0},{"$f":"LAC102_S_CSS!GB34+LAC102_S_PEI!EH34","v":0},{"$f":"LAC102_S_CSS!GC34+LAC102_S_PEI!EI34","v":0},{"$f":"LAC102_S_CSS!GD34+LAC102_S_PEI!EJ34","v":0},{"$f":"LAC102_S_CSS!GE34+LAC102_S_PEI!EK34","v":0},{"$f":"LAC102_S_CSS!GF34+LAC102_S_PEI!EL34","v":0},{"$f":"LAC102_S_CSS!GG34+LAC102_S_PEI!EM34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G39+MH1901_Schedule_B!F39","v":0},{"$f":"MH1901_Schedule_B!I39+MH1901_Schedule_B!J39","v":0},{"$f":"MH1901_Schedule_B!L39+MH1901_Schedule_B!M39","v":5000},{"$f":"MH1901_Schedule_B!O39","v":0},{"$f":"MH1901_Schedule_B!Q39","v":0},{"$f":"MH1901_Schedule_B!S39","v":0},{"$f":"MH1901_Schedule_B!U39","v":0},{"$f":"MH1901_Schedule_B!W39","v":0},{"$f":"MH1901_Schedule_B!Y39","v":0},{"$f":"MH1901_Schedule_B!AA39","v":0},{"$f":"MH1901_Schedule_B!AC39+MH1901_Schedule_B!AI39","v":0},{"$f":"MH1901_Schedule_B!AE39+MH1901_Schedule_B!AK39","v":0},{"$f":"MH1901_Schedule_B!AG39+MH1901_Schedule_B!AM39","v":0},{"$f":"MH1901_Schedule_B!AO39","v":0},{"$f":"MH1901_Schedule_B!AQ39","v":0},{"$f":"MH1901_Schedule_B!AS39","v":0},{"$f":"MH1901_Schedule_B!AU39","v":0},{"$f":"MH1901_Schedule_B!BE39","v":0},{"$f":"MH1901_Schedule_B!BG39","v":0},{"$f":"MH1901_Schedule_B!AW39","v":0},{"$f":"MH1901_Schedule_B!AY39","v":0},{"$f":"MH1901_Schedule_B!BA39","v":0},{"$f":"MH1901_Schedule_B!BC39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4510",21,{"$f":"'LAC103'!D35","v":"CR"},{"$f":"'LAC103'!E35","v":"45"},{"$f":"'LAC103'!F35","v":"10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK35+LAC102_S_PEI!DQ35","v":0},{"$f":"LAC102_S_CSS!FL35+LAC102_S_PEI!DR35","v":0},{"$f":"LAC102_S_CSS!FM35+LAC102_S_PEI!DS35","v":0},{"$f":"LAC102_S_CSS!FN35+LAC102_S_PEI!DT35","v":0},{"$f":"LAC102_S_CSS!FO35+LAC102_S_PEI!DU35","v":0},{"$f":"LAC102_S_CSS!FP35+LAC102_S_PEI!DV35","v":0},{"$f":"LAC102_S_CSS!FQ35+LAC102_S_PEI!DW35","v":0},{"$f":"LAC102_S_CSS!FR35+LAC102_S_PEI!DX35","v":0},{"$f":"LAC102_S_CSS!FS35+LAC102_S_PEI!DY35","v":0},{"$f":"LAC102_S_CSS!FT35+LAC102_S_PEI!DZ35","v":0},{"$f":"LAC102_S_CSS!FU35+LAC102_S_PEI!EA35","v":0},{"$f":"LAC102_S_CSS!FV35+LAC102_S_PEI!EB35","v":0},{"$f":"LAC102_S_CSS!FW35+LAC102_S_PEI!EC35","v":0},{"$f":"LAC102_S_CSS!FX35+LAC102_S_PEI!ED35","v":0},{"$f":"LAC102_S_CSS!FY35+LAC102_S_PEI!EE35","v":0},{"$f":"LAC102_S_CSS!FZ35+LAC102_S_PEI!EF35","v":0},{"$f":"LAC102_S_CSS!GA35+LAC102_S_PEI!EG35","v":0},{"$f":"LAC102_S_CSS!GB35+LAC102_S_PEI!EH35","v":0},{"$f":"LAC102_S_CSS!GC35+LAC102_S_PEI!EI35","v":0},{"$f":"LAC102_S_CSS!GD35+LAC102_S_PEI!EJ35","v":0},{"$f":"LAC102_S_CSS!GE35+LAC102_S_PEI!EK35","v":0},{"$f":"LAC102_S_CSS!GF35+LAC102_S_PEI!EL35","v":0},{"$f":"LAC102_S_CSS!GG35+LAC102_S_PEI!EM35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127,0,0,0,0,{"$f":"MH1901_Schedule_B!G40+MH1901_Schedule_B!F40","v":0},{"$f":"MH1901_Schedule_B!I40+MH1901_Schedule_B!J40","v":0},{"$f":"MH1901_Schedule_B!L40+MH1901_Schedule_B!M40","v":0},{"$f":"MH1901_Schedule_B!O40","v":0},{"$f":"MH1901_Schedule_B!Q40","v":0},{"$f":"MH1901_Schedule_B!S40","v":0},{"$f":"MH1901_Schedule_B!U40","v":0},{"$f":"MH1901_Schedule_B!W40","v":0},{"$f":"MH1901_Schedule_B!Y40","v":0},{"$f":"MH1901_Schedule_B!AA40","v":0},{"$f":"MH1901_Schedule_B!AC40+MH1901_Schedule_B!AI40","v":0},{"$f":"MH1901_Schedule_B!AE40+MH1901_Schedule_B!AK40","v":0},{"$f":"MH1901_Schedule_B!AG40+MH1901_Schedule_B!AM40","v":0},{"$f":"MH1901_Schedule_B!AO40","v":0},{"$f":"MH1901_Schedule_B!AQ40","v":0},{"$f":"MH1901_Schedule_B!AS40","v":0},{"$f":"MH1901_Schedule_B!AU40","v":0},{"$f":"MH1901_Schedule_B!BE40","v":0},{"$f":"MH1901_Schedule_B!BG40","v":127},{"$f":"MH1901_Schedule_B!AW40","v":0},{"$f":"MH1901_Schedule_B!AY40","v":0},{"$f":"MH1901_Schedule_B!BA40","v":0},{"$f":"MH1901_Schedule_B!BC40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4510",22,{"$f":"'LAC103'!D36","v":"CR"},{"$f":"'LAC103'!E36","v":"45"},{"$f":"'LAC103'!F36","v":"10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK36+LAC102_S_PEI!DQ36","v":0},{"$f":"LAC102_S_CSS!FL36+LAC102_S_PEI!DR36","v":0},{"$f":"LAC102_S_CSS!FM36+LAC102_S_PEI!DS36","v":0},{"$f":"LAC102_S_CSS!FN36+LAC102_S_PEI!DT36","v":0},{"$f":"LAC102_S_CSS!FO36+LAC102_S_PEI!DU36","v":0},{"$f":"LAC102_S_CSS!FP36+LAC102_S_PEI!DV36","v":0},{"$f":"LAC102_S_CSS!FQ36+LAC102_S_PEI!DW36","v":0},{"$f":"LAC102_S_CSS!FR36+LAC102_S_PEI!DX36","v":0},{"$f":"LAC102_S_CSS!FS36+LAC102_S_PEI!DY36","v":0},{"$f":"LAC102_S_CSS!FT36+LAC102_S_PEI!DZ36","v":0},{"$f":"LAC102_S_CSS!FU36+LAC102_S_PEI!EA36","v":0},{"$f":"LAC102_S_CSS!FV36+LAC102_S_PEI!EB36","v":0},{"$f":"LAC102_S_CSS!FW36+LAC102_S_PEI!EC36","v":0},{"$f":"LAC102_S_CSS!FX36+LAC102_S_PEI!ED36","v":0},{"$f":"LAC102_S_CSS!FY36+LAC102_S_PEI!EE36","v":0},{"$f":"LAC102_S_CSS!FZ36+LAC102_S_PEI!EF36","v":0},{"$f":"LAC102_S_CSS!GA36+LAC102_S_PEI!EG36","v":0},{"$f":"LAC102_S_CSS!GB36+LAC102_S_PEI!EH36","v":0},{"$f":"LAC102_S_CSS!GC36+LAC102_S_PEI!EI36","v":0},{"$f":"LAC102_S_CSS!GD36+LAC102_S_PEI!EJ36","v":0},{"$f":"LAC102_S_CSS!GE36+LAC102_S_PEI!EK36","v":0},{"$f":"LAC102_S_CSS!GF36+LAC102_S_PEI!EL36","v":0},{"$f":"LAC102_S_CSS!GG36+LAC102_S_PEI!EM36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ADK36-AEH36=0,ADK36,\"ERROR\")","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,{"$f":"MH1901_Schedule_B!G41+MH1901_Schedule_B!F41","v":0},{"$f":"MH1901_Schedule_B!I41+MH1901_Schedule_B!J41","v":0},{"$f":"MH1901_Schedule_B!L41+MH1901_Schedule_B!M41","v":0},{"$f":"MH1901_Schedule_B!O41","v":0},{"$f":"MH1901_Schedule_B!Q41","v":0},{"$f":"MH1901_Schedule_B!S41","v":0},{"$f":"MH1901_Schedule_B!U41","v":0},{"$f":"MH1901_Schedule_B!W41","v":0},{"$f":"MH1901_Schedule_B!Y41","v":0},{"$f":"MH1901_Schedule_B!AA41","v":0},{"$f":"MH1901_Schedule_B!AC41+MH1901_Schedule_B!AI41","v":0},{"$f":"MH1901_Schedule_B!AE41+MH1901_Schedule_B!AK41","v":0},{"$f":"MH1901_Schedule_B!AG41+MH1901_Schedule_B!AM41","v":0},{"$f":"MH1901_Schedule_B!AO41","v":0},{"$f":"MH1901_Schedule_B!AQ41","v":0},{"$f":"MH1901_Schedule_B!AS41","v":0},{"$f":"MH1901_Schedule_B!AU41","v":0},{"$f":"MH1901_Schedule_B!BE41","v":0},{"$f":"MH1901_Schedule_B!BG41","v":50},{"$f":"MH1901_Schedule_B!AW41","v":0},{"$f":"MH1901_Schedule_B!AY41","v":0},{"$f":"MH1901_Schedule_B!BA41","v":0},{"$f":"MH1901_Schedule_B!BC41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4520",23,{"$f":"'LAC103'!D37","v":"CR"},{"$f":"'LAC103'!E37","v":"45"},{"$f":"'LAC103'!F37","v":"20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK37+LAC102_S_PEI!DQ37","v":0},{"$f":"LAC102_S_CSS!FL37+LAC102_S_PEI!DR37","v":0},{"$f":"LAC102_S_CSS!FM37+LAC102_S_PEI!DS37","v":0},{"$f":"LAC102_S_CSS!FN37+LAC102_S_PEI!DT37","v":0},{"$f":"LAC102_S_CSS!FO37+LAC102_S_PEI!DU37","v":0},{"$f":"LAC102_S_CSS!FP37+LAC102_S_PEI!DV37","v":0},{"$f":"LAC102_S_CSS!FQ37+LAC102_S_PEI!DW37","v":0},{"$f":"LAC102_S_CSS!FR37+LAC102_S_PEI!DX37","v":0},{"$f":"LAC102_S_CSS!FS37+LAC102_S_PEI!DY37","v":0},{"$f":"LAC102_S_CSS!FT37+LAC102_S_PEI!DZ37","v":0},{"$f":"LAC102_S_CSS!FU37+LAC102_S_PEI!EA37","v":0},{"$f":"LAC102_S_CSS!FV37+LAC102_S_PEI!EB37","v":0},{"$f":"LAC102_S_CSS!FW37+LAC102_S_PEI!EC37","v":0},{"$f":"LAC102_S_CSS!FX37+LAC102_S_PEI!ED37","v":0},{"$f":"LAC102_S_CSS!FY37+LAC102_S_PEI!EE37","v":0},{"$f":"LAC102_S_CSS!FZ37+LAC102_S_PEI!EF37","v":0},{"$f":"LAC102_S_CSS!GA37+LAC102_S_PEI!EG37","v":0},{"$f":"LAC102_S_CSS!GB37+LAC102_S_PEI!EH37","v":0},{"$f":"LAC102_S_CSS!GC37+LAC102_S_PEI!EI37","v":0},{"$f":"LAC102_S_CSS!GD37+LAC102_S_PEI!EJ37","v":0},{"$f":"LAC102_S_CSS!GE37+LAC102_S_PEI!EK37","v":0},{"$f":"LAC102_S_CSS!GF37+LAC102_S_PEI!EL37","v":0},{"$f":"LAC102_S_CSS!GG37+LAC102_S_PEI!EM37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38,0,0,0,0,{"$f":"MH1901_Schedule_B!G42+MH1901_Schedule_B!F42","v":0},{"$f":"MH1901_Schedule_B!I42+MH1901_Schedule_B!J42","v":0},{"$f":"MH1901_Schedule_B!L42+MH1901_Schedule_B!M42","v":0},{"$f":"MH1901_Schedule_B!O42","v":0},{"$f":"MH1901_Schedule_B!Q42","v":0},{"$f":"MH1901_Schedule_B!S42","v":0},{"$f":"MH1901_Schedule_B!U42","v":0},{"$f":"MH1901_Schedule_B!W42","v":0},{"$f":"MH1901_Schedule_B!Y42","v":0},{"$f":"MH1901_Schedule_B!AA42","v":0},{"$f":"MH1901_Schedule_B!AC42+MH1901_Schedule_B!AI42","v":0},{"$f":"MH1901_Schedule_B!AE42+MH1901_Schedule_B!AK42","v":0},{"$f":"MH1901_Schedule_B!AG42+MH1901_Schedule_B!AM42","v":0},{"$f":"MH1901_Schedule_B!AO42","v":0},{"$f":"MH1901_Schedule_B!AQ42","v":0},{"$f":"MH1901_Schedule_B!AS42","v":0},{"$f":"MH1901_Schedule_B!AU42","v":0},{"$f":"MH1901_Schedule_B!BE42","v":0},{"$f":"MH1901_Schedule_B!BG42","v":38},{"$f":"MH1901_Schedule_B!AW42","v":0},{"$f":"MH1901_Schedule_B!AY42","v":0},{"$f":"MH1901_Schedule_B!BA42","v":0},{"$f":"MH1901_Schedule_B!BC42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4520",24,{"$f":"'LAC103'!D38","v":"CR"},{"$f":"'LAC103'!E38","v":"45"},{"$f":"'LAC103'!F38","v":"20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK38+LAC102_S_PEI!DQ38","v":0},{"$f":"LAC102_S_CSS!FL38+LAC102_S_PEI!DR38","v":0},{"$f":"LAC102_S_CSS!FM38+LAC102_S_PEI!DS38","v":0},{"$f":"LAC102_S_CSS!FN38+LAC102_S_PEI!DT38","v":0},{"$f":"LAC102_S_CSS!FO38+LAC102_S_PEI!DU38","v":0},{"$f":"LAC102_S_CSS!FP38+LAC102_S_PEI!DV38","v":0},{"$f":"LAC102_S_CSS!FQ38+LAC102_S_PEI!DW38","v":0},{"$f":"LAC102_S_CSS!FR38+LAC102_S_PEI!DX38","v":0},{"$f":"LAC102_S_CSS!FS38+LAC102_S_PEI!DY38","v":0},{"$f":"LAC102_S_CSS!FT38+LAC102_S_PEI!DZ38","v":0},{"$f":"LAC102_S_CSS!FU38+LAC102_S_PEI!EA38","v":0},{"$f":"LAC102_S_CSS!FV38+LAC102_S_PEI!EB38","v":0},{"$f":"LAC102_S_CSS!FW38+LAC102_S_PEI!EC38","v":0},{"$f":"LAC102_S_CSS!FX38+LAC102_S_PEI!ED38","v":0},{"$f":"LAC102_S_CSS!FY38+LAC102_S_PEI!EE38","v":0},{"$f":"LAC102_S_CSS!FZ38+LAC102_S_PEI!EF38","v":0},{"$f":"LAC102_S_CSS!GA38+LAC102_S_PEI!EG38","v":0},{"$f":"LAC102_S_CSS!GB38+LAC102_S_PEI!EH38","v":0},{"$f":"LAC102_S_CSS!GC38+LAC102_S_PEI!EI38","v":0},{"$f":"LAC102_S_CSS!GD38+LAC102_S_PEI!EJ38","v":0},{"$f":"LAC102_S_CSS!GE38+LAC102_S_PEI!EK38","v":0},{"$f":"LAC102_S_CSS!GF38+LAC102_S_PEI!EL38","v":0},{"$f":"LAC102_S_CSS!GG38+LAC102_S_PEI!EM38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,{"$f":"MH1901_Schedule_B!G43+MH1901_Schedule_B!F43","v":0},{"$f":"MH1901_Schedule_B!I43+MH1901_Schedule_B!J43","v":0},{"$f":"MH1901_Schedule_B!L43+MH1901_Schedule_B!M43","v":0},{"$f":"MH1901_Schedule_B!O43","v":0},{"$f":"MH1901_Schedule_B!Q43","v":0},{"$f":"MH1901_Schedule_B!S43","v":0},{"$f":"MH1901_Schedule_B!U43","v":0},{"$f":"MH1901_Schedule_B!W43","v":0},{"$f":"MH1901_Schedule_B!Y43","v":0},{"$f":"MH1901_Schedule_B!AA43","v":0},{"$f":"MH1901_Schedule_B!AC43+MH1901_Schedule_B!AI43","v":0},{"$f":"MH1901_Schedule_B!AE43+MH1901_Schedule_B!AK43","v":0},{"$f":"MH1901_Schedule_B!AG43+MH1901_Schedule_B!AM43","v":0},{"$f":"MH1901_Schedule_B!AO43","v":0},{"$f":"MH1901_Schedule_B!AQ43","v":0},{"$f":"MH1901_Schedule_B!AS43","v":0},{"$f":"MH1901_Schedule_B!AU43","v":0},{"$f":"MH1901_Schedule_B!BE43","v":0},{"$f":"MH1901_Schedule_B!BG43","v":10},{"$f":"MH1901_Schedule_B!AW43","v":0},{"$f":"MH1901_Schedule_B!AY43","v":0},{"$f":"MH1901_Schedule_B!BA43","v":0},{"$f":"MH1901_Schedule_B!BC43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR6070",25,{"$f":"'LAC103'!D39","v":"CR"},{"$f":"'LAC103'!E39","v":"60"},{"$f":"'LAC103'!F39","v":"70"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK39+LAC102_S_PEI!DQ39","v":0},{"$f":"LAC102_S_CSS!FL39+LAC102_S_PEI!DR39","v":0},{"$f":"LAC102_S_CSS!FM39+LAC102_S_PEI!DS39","v":0},{"$f":"LAC102_S_CSS!FN39+LAC102_S_PEI!DT39","v":0},{"$f":"LAC102_S_CSS!FO39+LAC102_S_PEI!DU39","v":0},{"$f":"LAC102_S_CSS!FP39+LAC102_S_PEI!DV39","v":0},{"$f":"LAC102_S_CSS!FQ39+LAC102_S_PEI!DW39","v":0},{"$f":"LAC102_S_CSS!FR39+LAC102_S_PEI!DX39","v":0},{"$f":"LAC102_S_CSS!FS39+LAC102_S_PEI!DY39","v":0},{"$f":"LAC102_S_CSS!FT39+LAC102_S_PEI!DZ39","v":0},{"$f":"LAC102_S_CSS!FU39+LAC102_S_PEI!EA39","v":0},{"$f":"LAC102_S_CSS!FV39+LAC102_S_PEI!EB39","v":0},{"$f":"LAC102_S_CSS!FW39+LAC102_S_PEI!EC39","v":0},{"$f":"LAC102_S_CSS!FX39+LAC102_S_PEI!ED39","v":0},{"$f":"LAC102_S_CSS!FY39+LAC102_S_PEI!EE39","v":0},{"$f":"LAC102_S_CSS!FZ39+LAC102_S_PEI!EF39","v":0},{"$f":"LAC102_S_CSS!GA39+LAC102_S_PEI!EG39","v":0},{"$f":"LAC102_S_CSS!GB39+LAC102_S_PEI!EH39","v":0},{"$f":"LAC102_S_CSS!GC39+LAC102_S_PEI!EI39","v":1},{"$f":"LAC102_S_CSS!GD39+LAC102_S_PEI!EJ39","v":0},{"$f":"LAC102_S_CSS!GE39+LAC102_S_PEI!EK39","v":0},{"$f":"LAC102_S_CSS!GF39+LAC102_S_PEI!EL39","v":0},{"$f":"LAC102_S_CSS!GG39+LAC102_S_PEI!EM39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"MH1901_Schedule_B!G44+MH1901_Schedule_B!F44","v":0},{"$f":"MH1901_Schedule_B!I44+MH1901_Schedule_B!J44","v":0},{"$f":"MH1901_Schedule_B!L44+MH1901_Schedule_B!M44","v":0},{"$f":"MH1901_Schedule_B!O44","v":0},{"$f":"MH1901_Schedule_B!Q44","v":0},{"$f":"MH1901_Schedule_B!S44","v":0},{"$f":"MH1901_Schedule_B!U44","v":0},{"$f":"MH1901_Schedule_B!W44","v":0},{"$f":"MH1901_Schedule_B!Y44","v":0},{"$f":"MH1901_Schedule_B!AA44","v":0},{"$f":"MH1901_Schedule_B!AC44+MH1901_Schedule_B!AI44","v":0},{"$f":"MH1901_Schedule_B!AE44+MH1901_Schedule_B!AK44","v":0},{"$f":"MH1901_Schedule_B!AG44+MH1901_Schedule_B!AM44","v":0},{"$f":"MH1901_Schedule_B!AO44","v":0},{"$f":"MH1901_Schedule_B!AQ44","v":0},{"$f":"MH1901_Schedule_B!AS44","v":0},{"$f":"MH1901_Schedule_B!AU44","v":0},{"$f":"MH1901_Schedule_B!BE44","v":0},{"$f":"MH1901_Schedule_B!BG44","v":1},{"$f":"MH1901_Schedule_B!AW44","v":0},{"$f":"MH1901_Schedule_B!AY44","v":0},{"$f":"MH1901_Schedule_B!BA44","v":0},{"$f":"MH1901_Schedule_B!BC44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR6072",26,{"$f":"'LAC103'!D40","v":"CR"},{"$f":"'LAC103'!E40","v":"60"},{"$f":"'LAC103'!F40","v":"72"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK40+LAC102_S_PEI!DQ40","v":0},{"$f":"LAC102_S_CSS!FL40+LAC102_S_PEI!DR40","v":0},{"$f":"LAC102_S_CSS!FM40+LAC102_S_PEI!DS40","v":0},{"$f":"LAC102_S_CSS!FN40+LAC102_S_PEI!DT40","v":0},{"$f":"LAC102_S_CSS!FO40+LAC102_S_PEI!DU40","v":0},{"$f":"LAC102_S_CSS!FP40+LAC102_S_PEI!DV40","v":0},{"$f":"LAC102_S_CSS!FQ40+LAC102_S_PEI!DW40","v":0},{"$f":"LAC102_S_CSS!FR40+LAC102_S_PEI!DX40","v":0},{"$f":"LAC102_S_CSS!FS40+LAC102_S_PEI!DY40","v":0},{"$f":"LAC102_S_CSS!FT40+LAC102_S_PEI!DZ40","v":0},{"$f":"LAC102_S_CSS!FU40+LAC102_S_PEI!EA40","v":0},{"$f":"LAC102_S_CSS!FV40+LAC102_S_PEI!EB40","v":0},{"$f":"LAC102_S_CSS!FW40+LAC102_S_PEI!EC40","v":0},{"$f":"LAC102_S_CSS!FX40+LAC102_S_PEI!ED40","v":0},{"$f":"LAC102_S_CSS!FY40+LAC102_S_PEI!EE40","v":0},{"$f":"LAC102_S_CSS!FZ40+LAC102_S_PEI!EF40","v":0},{"$f":"LAC102_S_CSS!GA40+LAC102_S_PEI!EG40","v":0},{"$f":"LAC102_S_CSS!GB40+LAC102_S_PEI!EH40","v":0},{"$f":"LAC102_S_CSS!GC40+LAC102_S_PEI!EI40","v":1},{"$f":"LAC102_S_CSS!GD40+LAC102_S_PEI!EJ40","v":0},{"$f":"LAC102_S_CSS!GE40+LAC102_S_PEI!EK40","v":0},{"$f":"LAC102_S_CSS!GF40+LAC102_S_PEI!EL40","v":0},{"$f":"LAC102_S_CSS!GG40+LAC102_S_PEI!EM40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"MH1901_Schedule_B!G45+MH1901_Schedule_B!F45","v":0},{"$f":"MH1901_Schedule_B!I45+MH1901_Schedule_B!J45","v":0},{"$f":"MH1901_Schedule_B!L45+MH1901_Schedule_B!M45","v":0},{"$f":"MH1901_Schedule_B!O45","v":0},{"$f":"MH1901_Schedule_B!Q45","v":0},{"$f":"MH1901_Schedule_B!S45","v":0},{"$f":"MH1901_Schedule_B!U45","v":0},{"$f":"MH1901_Schedule_B!W45","v":0},{"$f":"MH1901_Schedule_B!Y45","v":0},{"$f":"MH1901_Schedule_B!AA45","v":0},{"$f":"MH1901_Schedule_B!AC45+MH1901_Schedule_B!AI45","v":0},{"$f":"MH1901_Schedule_B!AE45+MH1901_Schedule_B!AK45","v":0},{"$f":"MH1901_Schedule_B!AG45+MH1901_Schedule_B!AM45","v":0},{"$f":"MH1901_Schedule_B!AO45","v":0},{"$f":"MH1901_Schedule_B!AQ45","v":0},{"$f":"MH1901_Schedule_B!AS45","v":0},{"$f":"MH1901_Schedule_B!AU45","v":0},{"$f":"MH1901_Schedule_B!BE45","v":0},{"$f":"MH1901_Schedule_B!BG45","v":1},{"$f":"MH1901_Schedule_B!AW45","v":0},{"$f":"MH1901_Schedule_B!AY45","v":0},{"$f":"MH1901_Schedule_B!BA45","v":0},{"$f":"MH1901_Schedule_B!BC45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR6075",27,{"$f":"'LAC103'!D41","v":"CR"},{"$f":"'LAC103'!E41","v":"60"},{"$f":"'LAC103'!F41","v":"75"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK41+LAC102_S_PEI!DQ41","v":0},{"$f":"LAC102_S_CSS!FL41+LAC102_S_PEI!DR41","v":0},{"$f":"LAC102_S_CSS!FM41+LAC102_S_PEI!DS41","v":0},{"$f":"LAC102_S_CSS!FN41+LAC102_S_PEI!DT41","v":0},{"$f":"LAC102_S_CSS!FO41+LAC102_S_PEI!DU41","v":0},{"$f":"LAC102_S_CSS!FP41+LAC102_S_PEI!DV41","v":0},{"$f":"LAC102_S_CSS!FQ41+LAC102_S_PEI!DW41","v":0},{"$f":"LAC102_S_CSS!FR41+LAC102_S_PEI!DX41","v":0},{"$f":"LAC102_S_CSS!FS41+LAC102_S_PEI!DY41","v":0},{"$f":"LAC102_S_CSS!FT41+LAC102_S_PEI!DZ41","v":0},{"$f":"LAC102_S_CSS!FU41+LAC102_S_PEI!EA41","v":0},{"$f":"LAC102_S_CSS!FV41+LAC102_S_PEI!EB41","v":0},{"$f":"LAC102_S_CSS!FW41+LAC102_S_PEI!EC41","v":0},{"$f":"LAC102_S_CSS!FX41+LAC102_S_PEI!ED41","v":0},{"$f":"LAC102_S_CSS!FY41+LAC102_S_PEI!EE41","v":0},{"$f":"LAC102_S_CSS!FZ41+LAC102_S_PEI!EF41","v":0},{"$f":"LAC102_S_CSS!GA41+LAC102_S_PEI!EG41","v":0},{"$f":"LAC102_S_CSS!GB41+LAC102_S_PEI!EH41","v":0},{"$f":"LAC102_S_CSS!GC41+LAC102_S_PEI!EI41","v":1},{"$f":"LAC102_S_CSS!GD41+LAC102_S_PEI!EJ41","v":0},{"$f":"LAC102_S_CSS!GE41+LAC102_S_PEI!EK41","v":0},{"$f":"LAC102_S_CSS!GF41+LAC102_S_PEI!EL41","v":0},{"$f":"LAC102_S_CSS!GG41+LAC102_S_PEI!EM41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"MH1901_Schedule_B!G46+MH1901_Schedule_B!F46","v":0},{"$f":"MH1901_Schedule_B!I46+MH1901_Schedule_B!J46","v":0},{"$f":"MH1901_Schedule_B!L46+MH1901_Schedule_B!M46","v":0},{"$f":"MH1901_Schedule_B!O46","v":0},{"$f":"MH1901_Schedule_B!Q46","v":0},{"$f":"MH1901_Schedule_B!S46","v":0},{"$f":"MH1901_Schedule_B!U46","v":0},{"$f":"MH1901_Schedule_B!W46","v":0},{"$f":"MH1901_Schedule_B!Y46","v":0},{"$f":"MH1901_Schedule_B!AA46","v":0},{"$f":"MH1901_Schedule_B!AC46+MH1901_Schedule_B!AI46","v":0},{"$f":"MH1901_Schedule_B!AE46+MH1901_Schedule_B!AK46","v":0},{"$f":"MH1901_Schedule_B!AG46+MH1901_Schedule_B!AM46","v":0},{"$f":"MH1901_Schedule_B!AO46","v":0},{"$f":"MH1901_Schedule_B!AQ46","v":0},{"$f":"MH1901_Schedule_B!AS46","v":0},{"$f":"MH1901_Schedule_B!AU46","v":0},{"$f":"MH1901_Schedule_B!BE46","v":0},{"$f":"MH1901_Schedule_B!BG46","v":1},{"$f":"MH1901_Schedule_B!AW46","v":0},{"$f":"MH1901_Schedule_B!AY46","v":0},{"$f":"MH1901_Schedule_B!BA46","v":0},{"$f":"MH1901_Schedule_B!BC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR6078",28,{"$f":"'LAC103'!D42","v":"CR"},{"$f":"'LAC103'!E42","v":"60"},{"$f":"'LAC103'!F42","v":"78"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK42+LAC102_S_PEI!DQ42","v":0},{"$f":"LAC102_S_CSS!FL42+LAC102_S_PEI!DR42","v":0},{"$f":"LAC102_S_CSS!FM42+LAC102_S_PEI!DS42","v":0},{"$f":"LAC102_S_CSS!FN42+LAC102_S_PEI!DT42","v":0},{"$f":"LAC102_S_CSS!FO42+LAC102_S_PEI!DU42","v":0},{"$f":"LAC102_S_CSS!FP42+LAC102_S_PEI!DV42","v":0},{"$f":"LAC102_S_CSS!FQ42+LAC102_S_PEI!DW42","v":0},{"$f":"LAC102_S_CSS!FR42+LAC102_S_PEI!DX42","v":0},{"$f":"LAC102_S_CSS!FS42+LAC102_S_PEI!DY42","v":0},{"$f":"LAC102_S_CSS!FT42+LAC102_S_PEI!DZ42","v":0},{"$f":"LAC102_S_CSS!FU42+LAC102_S_PEI!EA42","v":0},{"$f":"LAC102_S_CSS!FV42+LAC102_S_PEI!EB42","v":0},{"$f":"LAC102_S_CSS!FW42+LAC102_S_PEI!EC42","v":0},{"$f":"LAC102_S_CSS!FX42+LAC102_S_PEI!ED42","v":0},{"$f":"LAC102_S_CSS!FY42+LAC102_S_PEI!EE42","v":0},{"$f":"LAC102_S_CSS!FZ42+LAC102_S_PEI!EF42","v":0},{"$f":"LAC102_S_CSS!GA42+LAC102_S_PEI!EG42","v":0},{"$f":"LAC102_S_CSS!GB42+LAC102_S_PEI!EH42","v":0},{"$f":"LAC102_S_CSS!GC42+LAC102_S_PEI!EI42","v":1},{"$f":"LAC102_S_CSS!GD42+LAC102_S_PEI!EJ42","v":0},{"$f":"LAC102_S_CSS!GE42+LAC102_S_PEI!EK42","v":0},{"$f":"LAC102_S_CSS!GF42+LAC102_S_PEI!EL42","v":0},{"$f":"LAC102_S_CSS!GG42+LAC102_S_PEI!EM42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":"IF(ADN42-AEK42=0,ADN42,\"ERROR\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"MH1901_Schedule_B!G47+MH1901_Schedule_B!F47","v":0},{"$f":"MH1901_Schedule_B!I47+MH1901_Schedule_B!J47","v":0},{"$f":"MH1901_Schedule_B!L47+MH1901_Schedule_B!M47","v":0},{"$f":"MH1901_Schedule_B!O47","v":0},{"$f":"MH1901_Schedule_B!Q47","v":0},{"$f":"MH1901_Schedule_B!S47","v":0},{"$f":"MH1901_Schedule_B!U47","v":0},{"$f":"MH1901_Schedule_B!W47","v":0},{"$f":"MH1901_Schedule_B!Y47","v":0},{"$f":"MH1901_Schedule_B!AA47","v":0},{"$f":"MH1901_Schedule_B!AC47+MH1901_Schedule_B!AI47","v":0},{"$f":"MH1901_Schedule_B!AE47+MH1901_Schedule_B!AK47","v":0},{"$f":"MH1901_Schedule_B!AG47+MH1901_Schedule_B!AM47","v":0},{"$f":"MH1901_Schedule_B!AO47","v":0},{"$f":"MH1901_Schedule_B!AQ47","v":0},{"$f":"MH1901_Schedule_B!AS47","v":0},{"$f":"MH1901_Schedule_B!AU47","v":0},{"$f":"MH1901_Schedule_B!BE47","v":0},{"$f":"MH1901_Schedule_B!BG47","v":1},{"$f":"MH1901_Schedule_B!AW47","v":0},{"$f":"MH1901_Schedule_B!AY47","v":0},{"$f":"MH1901_Schedule_B!BA47","v":0},{"$f":"MH1901_Schedule_B!BC47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",29,{"$f":"'LAC103'!D43","v":0},{"$f":"'LAC103'!E43","v":""},{"$f":"'LAC103'!F43","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK43+LAC102_S_PEI!DQ43","v":0},{"$f":"LAC102_S_CSS!FL43+LAC102_S_PEI!DR43","v":0},{"$f":"LAC102_S_CSS!FM43+LAC102_S_PEI!DS43","v":0},{"$f":"LAC102_S_CSS!FN43+LAC102_S_PEI!DT43","v":0},{"$f":"LAC102_S_CSS!FO43+LAC102_S_PEI!DU43","v":0},{"$f":"LAC102_S_CSS!FP43+LAC102_S_PEI!DV43","v":0},{"$f":"LAC102_S_CSS!FQ43+LAC102_S_PEI!DW43","v":0},{"$f":"LAC102_S_CSS!FR43+LAC102_S_PEI!DX43","v":0},{"$f":"LAC102_S_CSS!FS43+LAC102_S_PEI!DY43","v":0},{"$f":"LAC102_S_CSS!FT43+LAC102_S_PEI!DZ43","v":0},{"$f":"LAC102_S_CSS!FU43+LAC102_S_PEI!EA43","v":0},{"$f":"LAC102_S_CSS!FV43+LAC102_S_PEI!EB43","v":0},{"$f":"LAC102_S_CSS!FW43+LAC102_S_PEI!EC43","v":0},{"$f":"LAC102_S_CSS!FX43+LAC102_S_PEI!ED43","v":0},{"$f":"LAC102_S_CSS!FY43+LAC102_S_PEI!EE43","v":0},{"$f":"LAC102_S_CSS!FZ43+LAC102_S_PEI!EF43","v":0},{"$f":"LAC102_S_CSS!GA43+LAC102_S_PEI!EG43","v":0},{"$f":"LAC102_S_CSS!GB43+LAC102_S_PEI!EH43","v":0},{"$f":"LAC102_S_CSS!GC43+LAC102_S_PEI!EI43","v":0},{"$f":"LAC102_S_CSS!GD43+LAC102_S_PEI!EJ43","v":0},{"$f":"LAC102_S_CSS!GE43+LAC102_S_PEI!EK43","v":0},{"$f":"LAC102_S_CSS!GF43+LAC102_S_PEI!EL43","v":0},{"$f":"LAC102_S_CSS!GG43+LAC102_S_PEI!EM43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ADI43-AEF43=0,ADI43,\"ERROR\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G48+MH1901_Schedule_B!F48","v":0},{"$f":"MH1901_Schedule_B!I48+MH1901_Schedule_B!J48","v":0},{"$f":"MH1901_Schedule_B!L48+MH1901_Schedule_B!M48","v":0},{"$f":"MH1901_Schedule_B!O48","v":0},{"$f":"MH1901_Schedule_B!Q48","v":0},{"$f":"MH1901_Schedule_B!S48","v":0},{"$f":"MH1901_Schedule_B!U48","v":0},{"$f":"MH1901_Schedule_B!W48","v":0},{"$f":"MH1901_Schedule_B!Y48","v":0},{"$f":"MH1901_Schedule_B!AA48","v":0},{"$f":"MH1901_Schedule_B!AC48+MH1901_Schedule_B!AI48","v":0},{"$f":"MH1901_Schedule_B!AE48+MH1901_Schedule_B!AK48","v":0},{"$f":"MH1901_Schedule_B!AG48+MH1901_Schedule_B!AM48","v":0},{"$f":"MH1901_Schedule_B!AO48","v":0},{"$f":"MH1901_Schedule_B!AQ48","v":0},{"$f":"MH1901_Schedule_B!AS48","v":0},{"$f":"MH1901_Schedule_B!AU48","v":0},{"$f":"MH1901_Schedule_B!BE48","v":0},{"$f":"MH1901_Schedule_B!BG48","v":0},{"$f":"MH1901_Schedule_B!AW48","v":0},{"$f":"MH1901_Schedule_B!AY48","v":0},{"$f":"MH1901_Schedule_B!BA48","v":0},{"$f":"MH1901_Schedule_B!BC48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",30,{"$f":"'LAC103'!D44","v":0},{"$f":"'LAC103'!E44","v":""},{"$f":"'LAC103'!F44","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK44+LAC102_S_PEI!DQ44","v":0},{"$f":"LAC102_S_CSS!FL44+LAC102_S_PEI!DR44","v":0},{"$f":"LAC102_S_CSS!FM44+LAC102_S_PEI!DS44","v":0},{"$f":"LAC102_S_CSS!FN44+LAC102_S_PEI!DT44","v":0},{"$f":"LAC102_S_CSS!FO44+LAC102_S_PEI!DU44","v":0},{"$f":"LAC102_S_CSS!FP44+LAC102_S_PEI!DV44","v":0},{"$f":"LAC102_S_CSS!FQ44+LAC102_S_PEI!DW44","v":0},{"$f":"LAC102_S_CSS!FR44+LAC102_S_PEI!DX44","v":0},{"$f":"LAC102_S_CSS!FS44+LAC102_S_PEI!DY44","v":0},{"$f":"LAC102_S_CSS!FT44+LAC102_S_PEI!DZ44","v":0},{"$f":"LAC102_S_CSS!FU44+LAC102_S_PEI!EA44","v":0},{"$f":"LAC102_S_CSS!FV44+LAC102_S_PEI!EB44","v":0},{"$f":"LAC102_S_CSS!FW44+LAC102_S_PEI!EC44","v":0},{"$f":"LAC102_S_CSS!FX44+LAC102_S_PEI!ED44","v":0},{"$f":"LAC102_S_CSS!FY44+LAC102_S_PEI!EE44","v":0},{"$f":"LAC102_S_CSS!FZ44+LAC102_S_PEI!EF44","v":0},{"$f":"LAC102_S_CSS!GA44+LAC102_S_PEI!EG44","v":0},{"$f":"LAC102_S_CSS!GB44+LAC102_S_PEI!EH44","v":0},{"$f":"LAC102_S_CSS!GC44+LAC102_S_PEI!EI44","v":0},{"$f":"LAC102_S_CSS!GD44+LAC102_S_PEI!EJ44","v":0},{"$f":"LAC102_S_CSS!GE44+LAC102_S_PEI!EK44","v":0},{"$f":"LAC102_S_CSS!GF44+LAC102_S_PEI!EL44","v":0},{"$f":"LAC102_S_CSS!GG44+LAC102_S_PEI!EM44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G49+MH1901_Schedule_B!F49","v":0},{"$f":"MH1901_Schedule_B!I49+MH1901_Schedule_B!J49","v":0},{"$f":"MH1901_Schedule_B!L49+MH1901_Schedule_B!M49","v":0},{"$f":"MH1901_Schedule_B!O49","v":0},{"$f":"MH1901_Schedule_B!Q49","v":0},{"$f":"MH1901_Schedule_B!S49","v":0},{"$f":"MH1901_Schedule_B!U49","v":0},{"$f":"MH1901_Schedule_B!W49","v":0},{"$f":"MH1901_Schedule_B!Y49","v":0},{"$f":"MH1901_Schedule_B!AA49","v":0},{"$f":"MH1901_Schedule_B!AC49+MH1901_Schedule_B!AI49","v":0},{"$f":"MH1901_Schedule_B!AE49+MH1901_Schedule_B!AK49","v":0},{"$f":"MH1901_Schedule_B!AG49+MH1901_Schedule_B!AM49","v":0},{"$f":"MH1901_Schedule_B!AO49","v":0},{"$f":"MH1901_Schedule_B!AQ49","v":0},{"$f":"MH1901_Schedule_B!AS49","v":0},{"$f":"MH1901_Schedule_B!AU49","v":0},{"$f":"MH1901_Schedule_B!BE49","v":0},{"$f":"MH1901_Schedule_B!BG49","v":0},{"$f":"MH1901_Schedule_B!AW49","v":0},{"$f":"MH1901_Schedule_B!AY49","v":0},{"$f":"MH1901_Schedule_B!BA49","v":0},{"$f":"MH1901_Schedule_B!BC49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",31,{"$f":"'LAC103'!D45","v":0},{"$f":"'LAC103'!E45","v":""},{"$f":"'LAC103'!F45","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK45+LAC102_S_PEI!DQ45","v":0},{"$f":"LAC102_S_CSS!FL45+LAC102_S_PEI!DR45","v":0},{"$f":"LAC102_S_CSS!FM45+LAC102_S_PEI!DS45","v":0},{"$f":"LAC102_S_CSS!FN45+LAC102_S_PEI!DT45","v":0},{"$f":"LAC102_S_CSS!FO45+LAC102_S_PEI!DU45","v":0},{"$f":"LAC102_S_CSS!FP45+LAC102_S_PEI!DV45","v":0},{"$f":"LAC102_S_CSS!FQ45+LAC102_S_PEI!DW45","v":0},{"$f":"LAC102_S_CSS!FR45+LAC102_S_PEI!DX45","v":0},{"$f":"LAC102_S_CSS!FS45+LAC102_S_PEI!DY45","v":0},{"$f":"LAC102_S_CSS!FT45+LAC102_S_PEI!DZ45","v":0},{"$f":"LAC102_S_CSS!FU45+LAC102_S_PEI!EA45","v":0},{"$f":"LAC102_S_CSS!FV45+LAC102_S_PEI!EB45","v":0},{"$f":"LAC102_S_CSS!FW45+LAC102_S_PEI!EC45","v":0},{"$f":"LAC102_S_CSS!FX45+LAC102_S_PEI!ED45","v":0},{"$f":"LAC102_S_CSS!FY45+LAC102_S_PEI!EE45","v":0},{"$f":"LAC102_S_CSS!FZ45+LAC102_S_PEI!EF45","v":0},{"$f":"LAC102_S_CSS!GA45+LAC102_S_PEI!EG45","v":0},{"$f":"LAC102_S_CSS!GB45+LAC102_S_PEI!EH45","v":0},{"$f":"LAC102_S_CSS!GC45+LAC102_S_PEI!EI45","v":0},{"$f":"LAC102_S_CSS!GD45+LAC102_S_PEI!EJ45","v":0},{"$f":"LAC102_S_CSS!GE45+LAC102_S_PEI!EK45","v":0},{"$f":"LAC102_S_CSS!GF45+LAC102_S_PEI!EL45","v":0},{"$f":"LAC102_S_CSS!GG45+LAC102_S_PEI!EM45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G50+MH1901_Schedule_B!F50","v":0},{"$f":"MH1901_Schedule_B!I50+MH1901_Schedule_B!J50","v":0},{"$f":"MH1901_Schedule_B!L50+MH1901_Schedule_B!M50","v":0},{"$f":"MH1901_Schedule_B!O50","v":0},{"$f":"MH1901_Schedule_B!Q50","v":0},{"$f":"MH1901_Schedule_B!S50","v":0},{"$f":"MH1901_Schedule_B!U50","v":0},{"$f":"MH1901_Schedule_B!W50","v":0},{"$f":"MH1901_Schedule_B!Y50","v":0},{"$f":"MH1901_Schedule_B!AA50","v":0},{"$f":"MH1901_Schedule_B!AC50+MH1901_Schedule_B!AI50","v":0},{"$f":"MH1901_Schedule_B!AE50+MH1901_Schedule_B!AK50","v":0},{"$f":"MH1901_Schedule_B!AG50+MH1901_Schedule_B!AM50","v":0},{"$f":"MH1901_Schedule_B!AO50","v":0},{"$f":"MH1901_Schedule_B!AQ50","v":0},{"$f":"MH1901_Schedule_B!AS50","v":0},{"$f":"MH1901_Schedule_B!AU50","v":0},{"$f":"MH1901_Schedule_B!BE50","v":0},{"$f":"MH1901_Schedule_B!BG50","v":0},{"$f":"MH1901_Schedule_B!AW50","v":0},{"$f":"MH1901_Schedule_B!AY50","v":0},{"$f":"MH1901_Schedule_B!BA50","v":0},{"$f":"MH1901_Schedule_B!BC50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ADI45-AEF45","v":0},0,0,0,0,0,0]
["0",32,{"$f":"'LAC103'!D46","v":0},{"$f":"'LAC103'!E46","v":""},{"$f":"'LAC103'!F46","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK46+LAC102_S_PEI!DQ46","v":0},{"$f":"LAC102_S_CSS!FL46+LAC102_S_PEI!DR46","v":0},{"$f":"LAC102_S_CSS!FM46+LAC102_S_PEI!DS46","v":0},{"$f":"LAC102_S_CSS!FN46+LAC102_S_PEI!DT46","v":0},{"$f":"LAC102_S_CSS!FO46+LAC102_S_PEI!DU46","v":0},{"$f":"LAC102_S_CSS!FP46+LAC102_S_PEI!DV46","v":0},{"$f":"LAC102_S_CSS!FQ46+LAC102_S_PEI!DW46","v":0},{"$f":"LAC102_S_CSS!FR46+LAC102_S_PEI!DX46","v":0},{"$f":"LAC102_S_CSS!FS46+LAC102_S_PEI!DY46","v":0},{"$f":"LAC102_S_CSS!FT46+LAC102_S_PEI!DZ46","v":0},{"$f":"LAC102_S_CSS!FU46+LAC102_S_PEI!EA46","v":0},{"$f":"LAC102_S_CSS!FV46+LAC102_S_PEI!EB46","v":0},{"$f":"LAC102_S_CSS!FW46+LAC102_S_PEI!EC46","v":0},{"$f":"LAC102_S_CSS!FX46+LAC102_S_PEI!ED46","v":0},{"$f":"LAC102_S_CSS!FY46+LAC102_S_PEI!EE46","v":0},{"$f":"LAC102_S_CSS!FZ46+LAC102_S_PEI!EF46","v":0},{"$f":"LAC102_S_CSS!GA46+LAC102_S_PEI!EG46","v":0},{"$f":"LAC102_S_CSS!GB46+LAC102_S_PEI!EH46","v":0},{"$f":"LAC102_S_CSS!GC46+LAC102_S_PEI!EI46","v":0},{"$f":"LAC102_S_CSS!GD46+LAC102_S_PEI!EJ46","v":0},{"$f":"LAC102_S_CSS!GE46+LAC102_S_PEI!EK46","v":0},{"$f":"LAC102_S_CSS!GF46+LAC102_S_PEI!EL46","v":0},{"$f":"LAC102_S_CSS!GG46+LAC102_S_PEI!EM46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F46,AC46,AZ46,BW46,CT46,DQ46,FK46,HE46,IB46,IY46,JV46,KS46,ZT46,AAQ46,GH46,LP46,EN46,YW46,MM46,NJ46,OG46,PD46,QA46,QX46,RU46,SR46,TO46,UL46,VI46,WF46,XZ46,XC46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G51+MH1901_Schedule_B!F51","v":0},{"$f":"MH1901_Schedule_B!I51+MH1901_Schedule_B!J51","v":0},{"$f":"MH1901_Schedule_B!L51+MH1901_Schedule_B!M51","v":0},{"$f":"MH1901_Schedule_B!O51","v":0},{"$f":"MH1901_Schedule_B!Q51","v":0},{"$f":"MH1901_Schedule_B!S51","v":0},{"$f":"MH1901_Schedule_B!U51","v":0},{"$f":"MH1901_Schedule_B!W51","v":0},{"$f":"MH1901_Schedule_B!Y51","v":0},{"$f":"MH1901_Schedule_B!AA51","v":0},{"$f":"MH1901_Schedule_B!AC51+MH1901_Schedule_B!AI51","v":0},{"$f":"MH1901_Schedule_B!AE51+MH1901_Schedule_B!AK51","v":0},{"$f":"MH1901_Schedule_B!AG51+MH1901_Schedule_B!AM51","v":0},{"$f":"MH1901_Schedule_B!AO51","v":0},{"$f":"MH1901_Schedule_B!AQ51","v":0},{"$f":"MH1901_Schedule_B!AS51","v":0},{"$f":"MH1901_Schedule_B!AU51","v":0},{"$f":"MH1901_Schedule_B!BE51","v":0},{"$f":"MH1901_Schedule_B!BG51","v":0},{"$f":"MH1901_Schedule_B!AW51","v":0},{"$f":"MH1901_Schedule_B!AY51","v":0},{"$f":"MH1901_Schedule_B!BA51","v":0},{"$f":"MH1901_Schedule_B!BC51","v":0},{"$f":"ACS46-ADP46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",33,{"$f":"'LAC103'!D47","v":0},{"$f":"'LAC103'!E47","v":""},{"$f":"'LAC103'!F47","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK47+LAC102_S_PEI!DQ47","v":0},{"$f":"LAC102_S_CSS!FL47+LAC102_S_PEI!DR47","v":0},{"$f":"LAC102_S_CSS!FM47+LAC102_S_PEI!DS47","v":0},{"$f":"LAC102_S_CSS!FN47+LAC102_S_PEI!DT47","v":0},{"$f":"LAC102_S_CSS!FO47+LAC102_S_PEI!DU47","v":0},{"$f":"LAC102_S_CSS!FP47+LAC102_S_PEI!DV47","v":0},{"$f":"LAC102_S_CSS!FQ47+LAC102_S_PEI!DW47","v":0},{"$f":"LAC102_S_CSS!FR47+LAC102_S_PEI!DX47","v":0},{"$f":"LAC102_S_CSS!FS47+LAC102_S_PEI!DY47","v":0},{"$f":"LAC102_S_CSS!FT47+LAC102_S_PEI!DZ47","v":0},{"$f":"LAC102_S_CSS!FU47+LAC102_S_PEI!EA47","v":0},{"$f":"LAC102_S_CSS!FV47+LAC102_S_PEI!EB47","v":0},{"$f":"LAC102_S_CSS!FW47+LAC102_S_PEI!EC47","v":0},{"$f":"LAC102_S_CSS!FX47+LAC102_S_PEI!ED47","v":0},{"$f":"LAC102_S_CSS!FY47+LAC102_S_PEI!EE47","v":0},{"$f":"LAC102_S_CSS!FZ47+LAC102_S_PEI!EF47","v":0},{"$f":"LAC102_S_CSS!GA47+LAC102_S_PEI!EG47","v":0},{"$f":"LAC102_S_CSS!GB47+LAC102_S_PEI!EH47","v":0},{"$f":"LAC102_S_CSS!GC47+LAC102_S_PEI!EI47","v":0},{"$f":"LAC102_S_CSS!GD47+LAC102_S_PEI!EJ47","v":0},{"$f":"LAC102_S_CSS!GE47+LAC102_S_PEI!EK47","v":0},{"$f":"LAC102_S_CSS!GF47+LAC102_S_PEI!EL47","v":0},{"$f":"LAC102_S_CSS!GG47+LAC102_S_PEI!EM47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G52+MH1901_Schedule_B!F52","v":0},{"$f":"MH1901_Schedule_B!I52+MH1901_Schedule_B!J52","v":0},{"$f":"MH1901_Schedule_B!L52+MH1901_Schedule_B!M52","v":0},{"$f":"MH1901_Schedule_B!O52","v":0},{"$f":"MH1901_Schedule_B!Q52","v":0},{"$f":"MH1901_Schedule_B!S52","v":0},{"$f":"MH1901_Schedule_B!U52","v":0},{"$f":"MH1901_Schedule_B!W52","v":0},{"$f":"MH1901_Schedule_B!Y52","v":0},{"$f":"MH1901_Schedule_B!AA52","v":0},{"$f":"MH1901_Schedule_B!AC52+MH1901_Schedule_B!AI52","v":0},{"$f":"MH1901_Schedule_B!AE52+MH1901_Schedule_B!AK52","v":0},{"$f":"MH1901_Schedule_B!AG52+MH1901_Schedule_B!AM52","v":0},{"$f":"MH1901_Schedule_B!AO52","v":0},{"$f":"MH1901_Schedule_B!AQ52","v":0},{"$f":"MH1901_Schedule_B!AS52","v":0},{"$f":"MH1901_Schedule_B!AU52","v":0},{"$f":"MH1901_Schedule_B!BE52","v":0},{"$f":"MH1901_Schedule_B!BG52","v":0},{"$f":"MH1901_Schedule_B!AW52","v":0},{"$f":"MH1901_Schedule_B!AY52","v":0},{"$f":"MH1901_Schedule_B!BA52","v":0},{"$f":"MH1901_Schedule_B!BC52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",34,{"$f":"'LAC103'!D48","v":0},{"$f":"'LAC103'!E48","v":""},{"$f":"'LAC103'!F48","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK48+LAC102_S_PEI!DQ48","v":0},{"$f":"LAC102_S_CSS!FL48+LAC102_S_PEI!DR48","v":0},{"$f":"LAC102_S_CSS!FM48+LAC102_S_PEI!DS48","v":0},{"$f":"LAC102_S_CSS!FN48+LAC102_S_PEI!DT48","v":0},{"$f":"LAC102_S_CSS!FO48+LAC102_S_PEI!DU48","v":0},{"$f":"LAC102_S_CSS!FP48+LAC102_S_PEI!DV48","v":0},{"$f":"LAC102_S_CSS!FQ48+LAC102_S_PEI!DW48","v":0},{"$f":"LAC102_S_CSS!FR48+LAC102_S_PEI!DX48","v":0},{"$f":"LAC102_S_CSS!FS48+LAC102_S_PEI!DY48","v":0},{"$f":"LAC102_S_CSS!FT48+LAC102_S_PEI!DZ48","v":0},{"$f":"LAC102_S_CSS!FU48+LAC102_S_PEI!EA48","v":0},{"$f":"LAC102_S_CSS!FV48+LAC102_S_PEI!EB48","v":0},{"$f":"LAC102_S_CSS!FW48+LAC102_S_PEI!EC48","v":0},{"$f":"LAC102_S_CSS!FX48+LAC102_S_PEI!ED48","v":0},{"$f":"LAC102_S_CSS!FY48+LAC102_S_PEI!EE48","v":0},{"$f":"LAC102_S_CSS!FZ48+LAC102_S_PEI!EF48","v":0},{"$f":"LAC102_S_CSS!GA48+LAC102_S_PEI!EG48","v":0},{"$f":"LAC102_S_CSS!GB48+LAC102_S_PEI!EH48","v":0},{"$f":"LAC102_S_CSS!GC48+LAC102_S_PEI!EI48","v":0},{"$f":"LAC102_S_CSS!GD48+LAC102_S_PEI!EJ48","v":0},{"$f":"LAC102_S_CSS!GE48+LAC102_S_PEI!EK48","v":0},{"$f":"LAC102_S_CSS!GF48+LAC102_S_PEI!EL48","v":0},{"$f":"LAC102_S_CSS!GG48+LAC102_S_PEI!EM48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G53+MH1901_Schedule_B!F53","v":0},{"$f":"MH1901_Schedule_B!I53+MH1901_Schedule_B!J53","v":0},{"$f":"MH1901_Schedule_B!L53+MH1901_Schedule_B!M53","v":0},{"$f":"MH1901_Schedule_B!O53","v":0},{"$f":"MH1901_Schedule_B!Q53","v":0},{"$f":"MH1901_Schedule_B!S53","v":0},{"$f":"MH1901_Schedule_B!U53","v":0},{"$f":"MH1901_Schedule_B!W53","v":0},{"$f":"MH1901_Schedule_B!Y53","v":0},{"$f":"MH1901_Schedule_B!AA53","v":0},{"$f":"MH1901_Schedule_B!AC53+MH1901_Schedule_B!AI53","v":0},{"$f":"MH1901_Schedule_B!AE53+MH1901_Schedule_B!AK53","v":0},{"$f":"MH1901_Schedule_B!AG53+MH1901_Schedule_B!AM53","v":0},{"$f":"MH1901_Schedule_B!AO53","v":0},{"$f":"MH1901_Schedule_B!AQ53","v":0},{"$f":"MH1901_Schedule_B!AS53","v":0},{"$f":"MH1901_Schedule_B!AU53","v":0},{"$f":"MH1901_Schedule_B!BE53","v":0},{"$f":"MH1901_Schedule_B!BG53","v":0},{"$f":"MH1901_Schedule_B!AW53","v":0},{"$f":"MH1901_Schedule_B!AY53","v":0},{"$f":"MH1901_Schedule_B!BA53","v":0},{"$f":"MH1901_Schedule_B!BC53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ADL48-AEI48","v":0},0,0,0]
["0",35,{"$f":"'LAC103'!D49","v":0},{"$f":"'LAC103'!E49","v":""},{"$f":"'LAC103'!F49","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK49+LAC102_S_PEI!DQ49","v":0},{"$f":"LAC102_S_CSS!FL49+LAC102_S_PEI!DR49","v":0},{"$f":"LAC102_S_CSS!FM49+LAC102_S_PEI!DS49","v":0},{"$f":"LAC102_S_CSS!FN49+LAC102_S_PEI!DT49","v":0},{"$f":"LAC102_S_CSS!FO49+LAC102_S_PEI!DU49","v":0},{"$f":"LAC102_S_CSS!FP49+LAC102_S_PEI!DV49","v":0},{"$f":"LAC102_S_CSS!FQ49+LAC102_S_PEI!DW49","v":0},{"$f":"LAC102_S_CSS!FR49+LAC102_S_PEI!DX49","v":0},{"$f":"LAC102_S_CSS!FS49+LAC102_S_PEI!DY49","v":0},{"$f":"LAC102_S_CSS!FT49+LAC102_S_PEI!DZ49","v":0},{"$f":"LAC102_S_CSS!FU49+LAC102_S_PEI!EA49","v":0},{"$f":"LAC102_S_CSS!FV49+LAC102_S_PEI!EB49","v":0},{"$f":"LAC102_S_CSS!FW49+LAC102_S_PEI!EC49","v":0},{"$f":"LAC102_S_CSS!FX49+LAC102_S_PEI!ED49","v":0},{"$f":"LAC102_S_CSS!FY49+LAC102_S_PEI!EE49","v":0},{"$f":"LAC102_S_CSS!FZ49+LAC102_S_PEI!EF49","v":0},{"$f":"LAC102_S_CSS!GA49+LAC102_S_PEI!EG49","v":0},{"$f":"LAC102_S_CSS!GB49+LAC102_S_PEI!EH49","v":0},{"$f":"LAC102_S_CSS!GC49+LAC102_S_PEI!EI49","v":0},{"$f":"LAC102_S_CSS!GD49+LAC102_S_PEI!EJ49","v":0},{"$f":"LAC102_S_CSS!GE49+LAC102_S_PEI!EK49","v":0},{"$f":"LAC102_S_CSS!GF49+LAC102_S_PEI!EL49","v":0},{"$f":"LAC102_S_CSS!GG49+LAC102_S_PEI!EM49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G54+MH1901_Schedule_B!F54","v":0},{"$f":"MH1901_Schedule_B!I54+MH1901_Schedule_B!J54","v":0},{"$f":"MH1901_Schedule_B!L54+MH1901_Schedule_B!M54","v":0},{"$f":"MH1901_Schedule_B!O54","v":0},{"$f":"MH1901_Schedule_B!Q54","v":0},{"$f":"MH1901_Schedule_B!S54","v":0},{"$f":"MH1901_Schedule_B!U54","v":0},{"$f":"MH1901_Schedule_B!W54","v":0},{"$f":"MH1901_Schedule_B!Y54","v":0},{"$f":"MH1901_Schedule_B!AA54","v":0},{"$f":"MH1901_Schedule_B!AC54+MH1901_Schedule_B!AI54","v":0},{"$f":"MH1901_Schedule_B!AE54+MH1901_Schedule_B!AK54","v":0},{"$f":"MH1901_Schedule_B!AG54+MH1901_Schedule_B!AM54","v":0},{"$f":"MH1901_Schedule_B!AO54","v":0},{"$f":"MH1901_Schedule_B!AQ54","v":0},{"$f":"MH1901_Schedule_B!AS54","v":0},{"$f":"MH1901_Schedule_B!AU54","v":0},{"$f":"MH1901_Schedule_B!BE54","v":0},{"$f":"MH1901_Schedule_B!BG54","v":0},{"$f":"MH1901_Schedule_B!AW54","v":0},{"$f":"MH1901_Schedule_B!AY54","v":0},{"$f":"MH1901_Schedule_B!BA54","v":0},{"$f":"MH1901_Schedule_B!BC54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",36,{"$f":"'LAC103'!D50","v":0},{"$f":"'LAC103'!E50","v":""},{"$f":"'LAC103'!F50","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK50+LAC102_S_PEI!DQ50","v":0},{"$f":"LAC102_S_CSS!FL50+LAC102_S_PEI!DR50","v":0},{"$f":"LAC102_S_CSS!FM50+LAC102_S_PEI!DS50","v":0},{"$f":"LAC102_S_CSS!FN50+LAC102_S_PEI!DT50","v":0},{"$f":"LAC102_S_CSS!FO50+LAC102_S_PEI!DU50","v":0},{"$f":"LAC102_S_CSS!FP50+LAC102_S_PEI!DV50","v":0},{"$f":"LAC102_S_CSS!FQ50+LAC102_S_PEI!DW50","v":0},{"$f":"LAC102_S_CSS!FR50+LAC102_S_PEI!DX50","v":0},{"$f":"LAC102_S_CSS!FS50+LAC102_S_PEI!DY50","v":0},{"$f":"LAC102_S_CSS!FT50+LAC102_S_PEI!DZ50","v":0},{"$f":"LAC102_S_CSS!FU50+LAC102_S_PEI!EA50","v":0},{"$f":"LAC102_S_CSS!FV50+LAC102_S_PEI!EB50","v":0},{"$f":"LAC102_S_CSS!FW50+LAC102_S_PEI!EC50","v":0},{"$f":"LAC102_S_CSS!FX50+LAC102_S_PEI!ED50","v":0},{"$f":"LAC102_S_CSS!FY50+LAC102_S_PEI!EE50","v":0},{"$f":"LAC102_S_CSS!FZ50+LAC102_S_PEI!EF50","v":0},{"$f":"LAC102_S_CSS!GA50+LAC102_S_PEI!EG50","v":0},{"$f":"LAC102_S_CSS!GB50+LAC102_S_PEI!EH50","v":0},{"$f":"LAC102_S_CSS!GC50+LAC102_S_PEI!EI50","v":0},{"$f":"LAC102_S_CSS!GD50+LAC102_S_PEI!EJ50","v":0},{"$f":"LAC102_S_CSS!GE50+LAC102_S_PEI!EK50","v":0},{"$f":"LAC102_S_CSS!GF50+LAC102_S_PEI!EL50","v":0},{"$f":"LAC102_S_CSS!GG50+LAC102_S_PEI!EM50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G55+MH1901_Schedule_B!F55","v":0},{"$f":"MH1901_Schedule_B!I55+MH1901_Schedule_B!J55","v":0},{"$f":"MH1901_Schedule_B!L55+MH1901_Schedule_B!M55","v":0},{"$f":"MH1901_Schedule_B!O55","v":0},{"$f":"MH1901_Schedule_B!Q55","v":0},{"$f":"MH1901_Schedule_B!S55","v":0},{"$f":"MH1901_Schedule_B!U55","v":0},{"$f":"MH1901_Schedule_B!W55","v":0},{"$f":"MH1901_Schedule_B!Y55","v":0},{"$f":"MH1901_Schedule_B!AA55","v":0},{"$f":"MH1901_Schedule_B!AC55+MH1901_Schedule_B!AI55","v":0},{"$f":"MH1901_Schedule_B!AE55+MH1901_Schedule_B!AK55","v":0},{"$f":"MH1901_Schedule_B!AG55+MH1901_Schedule_B!AM55","v":0},{"$f":"MH1901_Schedule_B!AO55","v":0},{"$f":"MH1901_Schedule_B!AQ55","v":0},{"$f":"MH1901_Schedule_B!AS55","v":0},{"$f":"MH1901_Schedule_B!AU55","v":0},{"$f":"MH1901_Schedule_B!BE55","v":0},{"$f":"MH1901_Schedule_B!BG55","v":0},{"$f":"MH1901_Schedule_B!AW55","v":0},{"$f":"MH1901_Schedule_B!AY55","v":0},{"$f":"MH1901_Schedule_B!BA55","v":0},{"$f":"MH1901_Schedule_B!BC55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",37,{"$f":"'LAC103'!D51","v":0},{"$f":"'LAC103'!E51","v":""},{"$f":"'LAC103'!F51","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK51+LAC102_S_PEI!DQ51","v":0},{"$f":"LAC102_S_CSS!FL51+LAC102_S_PEI!DR51","v":0},{"$f":"LAC102_S_CSS!FM51+LAC102_S_PEI!DS51","v":0},{"$f":"LAC102_S_CSS!FN51+LAC102_S_PEI!DT51","v":0},{"$f":"LAC102_S_CSS!FO51+LAC102_S_PEI!DU51","v":0},{"$f":"LAC102_S_CSS!FP51+LAC102_S_PEI!DV51","v":0},{"$f":"LAC102_S_CSS!FQ51+LAC102_S_PEI!DW51","v":0},{"$f":"LAC102_S_CSS!FR51+LAC102_S_PEI!DX51","v":0},{"$f":"LAC102_S_CSS!FS51+LAC102_S_PEI!DY51","v":0},{"$f":"LAC102_S_CSS!FT51+LAC102_S_PEI!DZ51","v":0},{"$f":"LAC102_S_CSS!FU51+LAC102_S_PEI!EA51","v":0},{"$f":"LAC102_S_CSS!FV51+LAC102_S_PEI!EB51","v":0},{"$f":"LAC102_S_CSS!FW51+LAC102_S_PEI!EC51","v":0},{"$f":"LAC102_S_CSS!FX51+LAC102_S_PEI!ED51","v":0},{"$f":"LAC102_S_CSS!FY51+LAC102_S_PEI!EE51","v":0},{"$f":"LAC102_S_CSS!FZ51+LAC102_S_PEI!EF51","v":0},{"$f":"LAC102_S_CSS!GA51+LAC102_S_PEI!EG51","v":0},{"$f":"LAC102_S_CSS!GB51+LAC102_S_PEI!EH51","v":0},{"$f":"LAC102_S_CSS!GC51+LAC102_S_PEI!EI51","v":0},{"$f":"LAC102_S_CSS!GD51+LAC102_S_PEI!EJ51","v":0},{"$f":"LAC102_S_CSS!GE51+LAC102_S_PEI!EK51","v":0},{"$f":"LAC102_S_CSS!GF51+LAC102_S_PEI!EL51","v":0},{"$f":"LAC102_S_CSS!GG51+LAC102_S_PEI!EM51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ADF51-AEC51=0,ADF51,\"ERROR\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G56+MH1901_Schedule_B!F56","v":0},{"$f":"MH1901_Schedule_B!I56+MH1901_Schedule_B!J56","v":0},{"$f":"MH1901_Schedule_B!L56+MH1901_Schedule_B!M56","v":0},{"$f":"MH1901_Schedule_B!O56","v":0},{"$f":"MH1901_Schedule_B!Q56","v":0},{"$f":"MH1901_Schedule_B!S56","v":0},{"$f":"MH1901_Schedule_B!U56","v":0},{"$f":"MH1901_Schedule_B!W56","v":0},{"$f":"MH1901_Schedule_B!Y56","v":0},{"$f":"MH1901_Schedule_B!AA56","v":0},{"$f":"MH1901_Schedule_B!AC56+MH1901_Schedule_B!AI56","v":0},{"$f":"MH1901_Schedule_B!AE56+MH1901_Schedule_B!AK56","v":0},{"$f":"MH1901_Schedule_B!AG56+MH1901_Schedule_B!AM56","v":0},{"$f":"MH1901_Schedule_B!AO56","v":0},{"$f":"MH1901_Schedule_B!AQ56","v":0},{"$f":"MH1901_Schedule_B!AS56","v":0},{"$f":"MH1901_Schedule_B!AU56","v":0},{"$f":"MH1901_Schedule_B!BE56","v":0},{"$f":"MH1901_Schedule_B!BG56","v":0},{"$f":"MH1901_Schedule_B!AW56","v":0},{"$f":"MH1901_Schedule_B!AY56","v":0},{"$f":"MH1901_Schedule_B!BA56","v":0},{"$f":"MH1901_Schedule_B!BC56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",38,{"$f":"'LAC103'!D52","v":0},{"$f":"'LAC103'!E52","v":""},{"$f":"'LAC103'!F52","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK52+LAC102_S_PEI!DQ52","v":0},{"$f":"LAC102_S_CSS!FL52+LAC102_S_PEI!DR52","v":0},{"$f":"LAC102_S_CSS!FM52+LAC102_S_PEI!DS52","v":0},{"$f":"LAC102_S_CSS!FN52+LAC102_S_PEI!DT52","v":0},{"$f":"LAC102_S_CSS!FO52+LAC102_S_PEI!DU52","v":0},{"$f":"LAC102_S_CSS!FP52+LAC102_S_PEI!DV52","v":0},{"$f":"LAC102_S_CSS!FQ52+LAC102_S_PEI!DW52","v":0},{"$f":"LAC102_S_CSS!FR52+LAC102_S_PEI!DX52","v":0},{"$f":"LAC102_S_CSS!FS52+LAC102_S_PEI!DY52","v":0},{"$f":"LAC102_S_CSS!FT52+LAC102_S_PEI!DZ52","v":0},{"$f":"LAC102_S_CSS!FU52+LAC102_S_PEI!EA52","v":0},{"$f":"LAC102_S_CSS!FV52+LAC102_S_PEI!EB52","v":0},{"$f":"LAC102_S_CSS!FW52+LAC102_S_PEI!EC52","v":0},{"$f":"LAC102_S_CSS!FX52+LAC102_S_PEI!ED52","v":0},{"$f":"LAC102_S_CSS!FY52+LAC102_S_PEI!EE52","v":0},{"$f":"LAC102_S_CSS!FZ52+LAC102_S_PEI!EF52","v":0},{"$f":"LAC102_S_CSS!GA52+LAC102_S_PEI!EG52","v":0},{"$f":"LAC102_S_CSS!GB52+LAC102_S_PEI!EH52","v":0},{"$f":"LAC102_S_CSS!GC52+LAC102_S_PEI!EI52","v":0},{"$f":"LAC102_S_CSS!GD52+LAC102_S_PEI!EJ52","v":0},{"$f":"LAC102_S_CSS!GE52+LAC102_S_PEI!EK52","v":0},{"$f":"LAC102_S_CSS!GF52+LAC102_S_PEI!EL52","v":0},{"$f":"LAC102_S_CSS!GG52+LAC102_S_PEI!EM52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ACS52-ADP52=0,ACS52,\"ERROR\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G57+MH1901_Schedule_B!F57","v":0},{"$f":"MH1901_Schedule_B!I57+MH1901_Schedule_B!J57","v":0},{"$f":"MH1901_Schedule_B!L57+MH1901_Schedule_B!M57","v":0},{"$f":"MH1901_Schedule_B!O57","v":0},{"$f":"MH1901_Schedule_B!Q57","v":0},{"$f":"MH1901_Schedule_B!S57","v":0},{"$f":"MH1901_Schedule_B!U57","v":0},{"$f":"MH1901_Schedule_B!W57","v":0},{"$f":"MH1901_Schedule_B!Y57","v":0},{"$f":"MH1901_Schedule_B!AA57","v":0},{"$f":"MH1901_Schedule_B!AC57+MH1901_Schedule_B!AI57","v":0},{"$f":"MH1901_Schedule_B!AE57+MH1901_Schedule_B!AK57","v":0},{"$f":"MH1901_Schedule_B!AG57+MH1901_Schedule_B!AM57","v":0},{"$f":"MH1901_Schedule_B!AO57","v":0},{"$f":"MH1901_Schedule_B!AQ57","v":0},{"$f":"MH1901_Schedule_B!AS57","v":0},{"$f":"MH1901_Schedule_B!AU57","v":0},{"$f":"MH1901_Schedule_B!BE57","v":0},{"$f":"MH1901_Schedule_B!BG57","v":0},{"$f":"MH1901_Schedule_B!AW57","v":0},{"$f":"MH1901_Schedule_B!AY57","v":0},{"$f":"MH1901_Schedule_B!BA57","v":0},{"$f":"MH1901_Schedule_B!BC57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",39,{"$f":"'LAC103'!D53","v":0},{"$f":"'LAC103'!E53","v":""},{"$f":"'LAC103'!F53","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK53+LAC102_S_PEI!DQ53","v":0},{"$f":"LAC102_S_CSS!FL53+LAC102_S_PEI!DR53","v":0},{"$f":"LAC102_S_CSS!FM53+LAC102_S_PEI!DS53","v":0},{"$f":"LAC102_S_CSS!FN53+LAC102_S_PEI!DT53","v":0},{"$f":"LAC102_S_CSS!FO53+LAC102_S_PEI!DU53","v":0},{"$f":"LAC102_S_CSS!FP53+LAC102_S_PEI!DV53","v":0},{"$f":"LAC102_S_CSS!FQ53+LAC102_S_PEI!DW53","v":0},{"$f":"LAC102_S_CSS!FR53+LAC102_S_PEI!DX53","v":0},{"$f":"LAC102_S_CSS!FS53+LAC102_S_PEI!DY53","v":0},{"$f":"LAC102_S_CSS!FT53+LAC102_S_PEI!DZ53","v":0},{"$f":"LAC102_S_CSS!FU53+LAC102_S_PEI!EA53","v":0},{"$f":"LAC102_S_CSS!FV53+LAC102_S_PEI!EB53","v":0},{"$f":"LAC102_S_CSS!FW53+LAC102_S_PEI!EC53","v":0},{"$f":"LAC102_S_CSS!FX53+LAC102_S_PEI!ED53","v":0},{"$f":"LAC102_S_CSS!FY53+LAC102_S_PEI!EE53","v":0},{"$f":"LAC102_S_CSS!FZ53+LAC102_S_PEI!EF53","v":0},{"$f":"LAC102_S_CSS!GA53+LAC102_S_PEI!EG53","v":0},{"$f":"LAC102_S_CSS!GB53+LAC102_S_PEI!EH53","v":0},{"$f":"LAC102_S_CSS!GC53+LAC102_S_PEI!EI53","v":0},{"$f":"LAC102_S_CSS!GD53+LAC102_S_PEI!EJ53","v":0},{"$f":"LAC102_S_CSS!GE53+LAC102_S_PEI!EK53","v":0},{"$f":"LAC102_S_CSS!GF53+LAC102_S_PEI!EL53","v":0},{"$f":"LAC102_S_CSS!GG53+LAC102_S_PEI!EM53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G58+MH1901_Schedule_B!F58","v":0},{"$f":"MH1901_Schedule_B!I58+MH1901_Schedule_B!J58","v":0},{"$f":"MH1901_Schedule_B!L58+MH1901_Schedule_B!M58","v":0},{"$f":"MH1901_Schedule_B!O58","v":0},{"$f":"MH1901_Schedule_B!Q58","v":0},{"$f":"MH1901_Schedule_B!S58","v":0},{"$f":"MH1901_Schedule_B!U58","v":0},{"$f":"MH1901_Schedule_B!W58","v":0},{"$f":"MH1901_Schedule_B!Y58","v":0},{"$f":"MH1901_Schedule_B!AA58","v":0},{"$f":"MH1901_Schedule_B!AC58+MH1901_Schedule_B!AI58","v":0},{"$f":"MH1901_Schedule_B!AE58+MH1901_Schedule_B!AK58","v":0},{"$f":"MH1901_Schedule_B!AG58+MH1901_Schedule_B!AM58","v":0},{"$f":"MH1901_Schedule_B!AO58","v":0},{"$f":"MH1901_Schedule_B!AQ58","v":0},{"$f":"MH1901_Schedule_B!AS58","v":0},{"$f":"MH1901_Schedule_B!AU58","v":0},{"$f":"MH1901_Schedule_B!BE58","v":0},{"$f":"MH1901_Schedule_B!BG58","v":0},{"$f":"MH1901_Schedule_B!AW58","v":0},{"$f":"MH1901_Schedule_B!AY58","v":0},{"$f":"MH1901_Schedule_B!BA58","v":0},{"$f":"MH1901_Schedule_B!BC58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",40,{"$f":"'LAC103'!D54","v":0},{"$f":"'LAC103'!E54","v":""},{"$f":"'LAC103'!F54","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK54+LAC102_S_PEI!DQ54","v":0},{"$f":"LAC102_S_CSS!FL54+LAC102_S_PEI!DR54","v":0},{"$f":"LAC102_S_CSS!FM54+LAC102_S_PEI!DS54","v":0},{"$f":"LAC102_S_CSS!FN54+LAC102_S_PEI!DT54","v":0},{"$f":"LAC102_S_CSS!FO54+LAC102_S_PEI!DU54","v":0},{"$f":"LAC102_S_CSS!FP54+LAC102_S_PEI!DV54","v":0},{"$f":"LAC102_S_CSS!FQ54+LAC102_S_PEI!DW54","v":0},{"$f":"LAC102_S_CSS!FR54+LAC102_S_PEI!DX54","v":0},{"$f":"LAC102_S_CSS!FS54+LAC102_S_PEI!DY54","v":0},{"$f":"LAC102_S_CSS!FT54+LAC102_S_PEI!DZ54","v":0},{"$f":"LAC102_S_CSS!FU54+LAC102_S_PEI!EA54","v":0},{"$f":"LAC102_S_CSS!FV54+LAC102_S_PEI!EB54","v":0},{"$f":"LAC102_S_CSS!FW54+LAC102_S_PEI!EC54","v":0},{"$f":"LAC102_S_CSS!FX54+LAC102_S_PEI!ED54","v":0},{"$f":"LAC102_S_CSS!FY54+LAC102_S_PEI!EE54","v":0},{"$f":"LAC102_S_CSS!FZ54+LAC102_S_PEI!EF54","v":0},{"$f":"LAC102_S_CSS!GA54+LAC102_S_PEI!EG54","v":0},{"$f":"LAC102_S_CSS!GB54+LAC102_S_PEI!EH54","v":0},{"$f":"LAC102_S_CSS!GC54+LAC102_S_PEI!EI54","v":0},{"$f":"LAC102_S_CSS!GD54+LAC102_S_PEI!EJ54","v":0},{"$f":"LAC102_S_CSS!GE54+LAC102_S_PEI!EK54","v":0},{"$f":"LAC102_S_CSS!GF54+LAC102_S_PEI!EL54","v":0},{"$f":"LAC102_S_CSS!GG54+LAC102_S_PEI!EM54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G59+MH1901_Schedule_B!F59","v":0},{"$f":"MH1901_Schedule_B!I59+MH1901_Schedule_B!J59","v":0},{"$f":"MH1901_Schedule_B!L59+MH1901_Schedule_B!M59","v":0},{"$f":"MH1901_Schedule_B!O59","v":0},{"$f":"MH1901_Schedule_B!Q59","v":0},{"$f":"MH1901_Schedule_B!S59","v":0},{"$f":"MH1901_Schedule_B!U59","v":0},{"$f":"MH1901_Schedule_B!W59","v":0},{"$f":"MH1901_Schedule_B!Y59","v":0},{"$f":"MH1901_Schedule_B!AA59","v":0},{"$f":"MH1901_Schedule_B!AC59+MH1901_Schedule_B!AI59","v":0},{"$f":"MH1901_Schedule_B!AE59+MH1901_Schedule_B!AK59","v":0},{"$f":"MH1901_Schedule_B!AG59+MH1901_Schedule_B!AM59","v":0},{"$f":"MH1901_Schedule_B!AO59","v":0},{"$f":"MH1901_Schedule_B!AQ59","v":0},{"$f":"MH1901_Schedule_B!AS59","v":0},{"$f":"MH1901_Schedule_B!AU59","v":0},{"$f":"MH1901_Schedule_B!BE59","v":0},{"$f":"MH1901_Schedule_B!BG59","v":0},{"$f":"MH1901_Schedule_B!AW59","v":0},{"$f":"MH1901_Schedule_B!AY59","v":0},{"$f":"MH1901_Schedule_B!BA59","v":0},{"$f":"MH1901_Schedule_B!BC59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",41,{"$f":"'LAC103'!D55","v":0},{"$f":"'LAC103'!E55","v":""},{"$f":"'LAC103'!F55","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK55+LAC102_S_PEI!DQ55","v":0},{"$f":"LAC102_S_CSS!FL55+LAC102_S_PEI!DR55","v":0},{"$f":"LAC102_S_CSS!FM55+LAC102_S_PEI!DS55","v":0},{"$f":"LAC102_S_CSS!FN55+LAC102_S_PEI!DT55","v":0},{"$f":"LAC102_S_CSS!FO55+LAC102_S_PEI!DU55","v":0},{"$f":"LAC102_S_CSS!FP55+LAC102_S_PEI!DV55","v":0},{"$f":"LAC102_S_CSS!FQ55+LAC102_S_PEI!DW55","v":0},{"$f":"LAC102_S_CSS!FR55+LAC102_S_PEI!DX55","v":0},{"$f":"LAC102_S_CSS!FS55+LAC102_S_PEI!DY55","v":0},{"$f":"LAC102_S_CSS!FT55+LAC102_S_PEI!DZ55","v":0},{"$f":"LAC102_S_CSS!FU55+LAC102_S_PEI!EA55","v":0},{"$f":"LAC102_S_CSS!FV55+LAC102_S_PEI!EB55","v":0},{"$f":"LAC102_S_CSS!FW55+LAC102_S_PEI!EC55","v":0},{"$f":"LAC102_S_CSS!FX55+LAC102_S_PEI!ED55","v":0},{"$f":"LAC102_S_CSS!FY55+LAC102_S_PEI!EE55","v":0},{"$f":"LAC102_S_CSS!FZ55+LAC102_S_PEI!EF55","v":0},{"$f":"LAC102_S_CSS!GA55+LAC102_S_PEI!EG55","v":0},{"$f":"LAC102_S_CSS!GB55+LAC102_S_PEI!EH55","v":0},{"$f":"LAC102_S_CSS!GC55+LAC102_S_PEI!EI55","v":0},{"$f":"LAC102_S_CSS!GD55+LAC102_S_PEI!EJ55","v":0},{"$f":"LAC102_S_CSS!GE55+LAC102_S_PEI!EK55","v":0},{"$f":"LAC102_S_CSS!GF55+LAC102_S_PEI!EL55","v":0},{"$f":"LAC102_S_CSS!GG55+LAC102_S_PEI!EM55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G60+MH1901_Schedule_B!F60","v":0},{"$f":"MH1901_Schedule_B!I60+MH1901_Schedule_B!J60","v":0},{"$f":"MH1901_Schedule_B!L60+MH1901_Schedule_B!M60","v":0},{"$f":"MH1901_Schedule_B!O60","v":0},{"$f":"MH1901_Schedule_B!Q60","v":0},{"$f":"MH1901_Schedule_B!S60","v":0},{"$f":"MH1901_Schedule_B!U60","v":0},{"$f":"MH1901_Schedule_B!W60","v":0},{"$f":"MH1901_Schedule_B!Y60","v":0},{"$f":"MH1901_Schedule_B!AA60","v":0},{"$f":"MH1901_Schedule_B!AC60+MH1901_Schedule_B!AI60","v":0},{"$f":"MH1901_Schedule_B!AE60+MH1901_Schedule_B!AK60","v":0},{"$f":"MH1901_Schedule_B!AG60+MH1901_Schedule_B!AM60","v":0},{"$f":"MH1901_Schedule_B!AO60","v":0},{"$f":"MH1901_Schedule_B!AQ60","v":0},{"$f":"MH1901_Schedule_B!AS60","v":0},{"$f":"MH1901_Schedule_B!AU60","v":0},{"$f":"MH1901_Schedule_B!BE60","v":0},{"$f":"MH1901_Schedule_B!BG60","v":0},{"$f":"MH1901_Schedule_B!AW60","v":0},{"$f":"MH1901_Schedule_B!AY60","v":0},{"$f":"MH1901_Schedule_B!BA60","v":0},{"$f":"MH1901_Schedule_B!BC60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",42,{"$f":"'LAC103'!D56","v":0},{"$f":"'LAC103'!E56","v":""},{"$f":"'LAC103'!F56","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK56+LAC102_S_PEI!DQ56","v":0},{"$f":"LAC102_S_CSS!FL56+LAC102_S_PEI!DR56","v":0},{"$f":"LAC102_S_CSS!FM56+LAC102_S_PEI!DS56","v":0},{"$f":"LAC102_S_CSS!FN56+LAC102_S_PEI!DT56","v":0},{"$f":"LAC102_S_CSS!FO56+LAC102_S_PEI!DU56","v":0},{"$f":"LAC102_S_CSS!FP56+LAC102_S_PEI!DV56","v":0},{"$f":"LAC102_S_CSS!FQ56+LAC102_S_PEI!DW56","v":0},{"$f":"LAC102_S_CSS!FR56+LAC102_S_PEI!DX56","v":0},{"$f":"LAC102_S_CSS!FS56+LAC102_S_PEI!DY56","v":0},{"$f":"LAC102_S_CSS!FT56+LAC102_S_PEI!DZ56","v":0},{"$f":"LAC102_S_CSS!FU56+LAC102_S_PEI!EA56","v":0},{"$f":"LAC102_S_CSS!FV56+LAC102_S_PEI!EB56","v":0},{"$f":"LAC102_S_CSS!FW56+LAC102_S_PEI!EC56","v":0},{"$f":"LAC102_S_CSS!FX56+LAC102_S_PEI!ED56","v":0},{"$f":"LAC102_S_CSS!FY56+LAC102_S_PEI!EE56","v":0},{"$f":"LAC102_S_CSS!FZ56+LAC102_S_PEI!EF56","v":0},{"$f":"LAC102_S_CSS!GA56+LAC102_S_PEI!EG56","v":0},{"$f":"LAC102_S_CSS!GB56+LAC102_S_PEI!EH56","v":0},{"$f":"LAC102_S_CSS!GC56+LAC102_S_PEI!EI56","v":0},{"$f":"LAC102_S_CSS!GD56+LAC102_S_PEI!EJ56","v":0},{"$f":"LAC102_S_CSS!GE56+LAC102_S_PEI!EK56","v":0},{"$f":"LAC102_S_CSS!GF56+LAC102_S_PEI!EL56","v":0},{"$f":"LAC102_S_CSS!GG56+LAC102_S_PEI!EM56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G61+MH1901_Schedule_B!F61","v":0},{"$f":"MH1901_Schedule_B!I61+MH1901_Schedule_B!J61","v":0},{"$f":"MH1901_Schedule_B!L61+MH1901_Schedule_B!M61","v":0},{"$f":"MH1901_Schedule_B!O61","v":0},{"$f":"MH1901_Schedule_B!Q61","v":0},{"$f":"MH1901_Schedule_B!S61","v":0},{"$f":"MH1901_Schedule_B!U61","v":0},{"$f":"MH1901_Schedule_B!W61","v":0},{"$f":"MH1901_Schedule_B!Y61","v":0},{"$f":"MH1901_Schedule_B!AA61","v":0},{"$f":"MH1901_Schedule_B!AC61+MH1901_Schedule_B!AI61","v":0},{"$f":"MH1901_Schedule_B!AE61+MH1901_Schedule_B!AK61","v":0},{"$f":"MH1901_Schedule_B!AG61+MH1901_Schedule_B!AM61","v":0},{"$f":"MH1901_Schedule_B!AO61","v":0},{"$f":"MH1901_Schedule_B!AQ61","v":0},{"$f":"MH1901_Schedule_B!AS61","v":0},{"$f":"MH1901_Schedule_B!AU61","v":0},{"$f":"MH1901_Schedule_B!BE61","v":0},{"$f":"MH1901_Schedule_B!BG61","v":0},{"$f":"MH1901_Schedule_B!AW61","v":0},{"$f":"MH1901_Schedule_B!AY61","v":0},{"$f":"MH1901_Schedule_B!BA61","v":0},{"$f":"MH1901_Schedule_B!BC61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",43,{"$f":"'LAC103'!D57","v":0},{"$f":"'LAC103'!E57","v":""},{"$f":"'LAC103'!F57","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK57+LAC102_S_PEI!DQ57","v":0},{"$f":"LAC102_S_CSS!FL57+LAC102_S_PEI!DR57","v":0},{"$f":"LAC102_S_CSS!FM57+LAC102_S_PEI!DS57","v":0},{"$f":"LAC102_S_CSS!FN57+LAC102_S_PEI!DT57","v":0},{"$f":"LAC102_S_CSS!FO57+LAC102_S_PEI!DU57","v":0},{"$f":"LAC102_S_CSS!FP57+LAC102_S_PEI!DV57","v":0},{"$f":"LAC102_S_CSS!FQ57+LAC102_S_PEI!DW57","v":0},{"$f":"LAC102_S_CSS!FR57+LAC102_S_PEI!DX57","v":0},{"$f":"LAC102_S_CSS!FS57+LAC102_S_PEI!DY57","v":0},{"$f":"LAC102_S_CSS!FT57+LAC102_S_PEI!DZ57","v":0},{"$f":"LAC102_S_CSS!FU57+LAC102_S_PEI!EA57","v":0},{"$f":"LAC102_S_CSS!FV57+LAC102_S_PEI!EB57","v":0},{"$f":"LAC102_S_CSS!FW57+LAC102_S_PEI!EC57","v":0},{"$f":"LAC102_S_CSS!FX57+LAC102_S_PEI!ED57","v":0},{"$f":"LAC102_S_CSS!FY57+LAC102_S_PEI!EE57","v":0},{"$f":"LAC102_S_CSS!FZ57+LAC102_S_PEI!EF57","v":0},{"$f":"LAC102_S_CSS!GA57+LAC102_S_PEI!EG57","v":0},{"$f":"LAC102_S_CSS!GB57+LAC102_S_PEI!EH57","v":0},{"$f":"LAC102_S_CSS!GC57+LAC102_S_PEI!EI57","v":0},{"$f":"LAC102_S_CSS!GD57+LAC102_S_PEI!EJ57","v":0},{"$f":"LAC102_S_CSS!GE57+LAC102_S_PEI!EK57","v":0},{"$f":"LAC102_S_CSS!GF57+LAC102_S_PEI!EL57","v":0},{"$f":"LAC102_S_CSS!GG57+LAC102_S_PEI!EM57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G62+MH1901_Schedule_B!F62","v":0},{"$f":"MH1901_Schedule_B!I62+MH1901_Schedule_B!J62","v":0},{"$f":"MH1901_Schedule_B!L62+MH1901_Schedule_B!M62","v":0},{"$f":"MH1901_Schedule_B!O62","v":0},{"$f":"MH1901_Schedule_B!Q62","v":0},{"$f":"MH1901_Schedule_B!S62","v":0},{"$f":"MH1901_Schedule_B!U62","v":0},{"$f":"MH1901_Schedule_B!W62","v":0},{"$f":"MH1901_Schedule_B!Y62","v":0},{"$f":"MH1901_Schedule_B!AA62","v":0},{"$f":"MH1901_Schedule_B!AC62+MH1901_Schedule_B!AI62","v":0},{"$f":"MH1901_Schedule_B!AE62+MH1901_Schedule_B!AK62","v":0},{"$f":"MH1901_Schedule_B!AG62+MH1901_Schedule_B!AM62","v":0},{"$f":"MH1901_Schedule_B!AO62","v":0},{"$f":"MH1901_Schedule_B!AQ62","v":0},{"$f":"MH1901_Schedule_B!AS62","v":0},{"$f":"MH1901_Schedule_B!AU62","v":0},{"$f":"MH1901_Schedule_B!BE62","v":0},{"$f":"MH1901_Schedule_B!BG62","v":0},{"$f":"MH1901_Schedule_B!AW62","v":0},{"$f":"MH1901_Schedule_B!AY62","v":0},{"$f":"MH1901_Schedule_B!BA62","v":0},{"$f":"MH1901_Schedule_B!BC62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",44,{"$f":"'LAC103'!D58","v":0},{"$f":"'LAC103'!E58","v":""},{"$f":"'LAC103'!F58","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK58+LAC102_S_PEI!DQ58","v":0},{"$f":"LAC102_S_CSS!FL58+LAC102_S_PEI!DR58","v":0},{"$f":"LAC102_S_CSS!FM58+LAC102_S_PEI!DS58","v":0},{"$f":"LAC102_S_CSS!FN58+LAC102_S_PEI!DT58","v":0},{"$f":"LAC102_S_CSS!FO58+LAC102_S_PEI!DU58","v":0},{"$f":"LAC102_S_CSS!FP58+LAC102_S_PEI!DV58","v":0},{"$f":"LAC102_S_CSS!FQ58+LAC102_S_PEI!DW58","v":0},{"$f":"LAC102_S_CSS!FR58+LAC102_S_PEI!DX58","v":0},{"$f":"LAC102_S_CSS!FS58+LAC102_S_PEI!DY58","v":0},{"$f":"LAC102_S_CSS!FT58+LAC102_S_PEI!DZ58","v":0},{"$f":"LAC102_S_CSS!FU58+LAC102_S_PEI!EA58","v":0},{"$f":"LAC102_S_CSS!FV58+LAC102_S_PEI!EB58","v":0},{"$f":"LAC102_S_CSS!FW58+LAC102_S_PEI!EC58","v":0},{"$f":"LAC102_S_CSS!FX58+LAC102_S_PEI!ED58","v":0},{"$f":"LAC102_S_CSS!FY58+LAC102_S_PEI!EE58","v":0},{"$f":"LAC102_S_CSS!FZ58+LAC102_S_PEI!EF58","v":0},{"$f":"LAC102_S_CSS!GA58+LAC102_S_PEI!EG58","v":0},{"$f":"LAC102_S_CSS!GB58+LAC102_S_PEI!EH58","v":0},{"$f":"LAC102_S_CSS!GC58+LAC102_S_PEI!EI58","v":0},{"$f":"LAC102_S_CSS!GD58+LAC102_S_PEI!EJ58","v":0},{"$f":"LAC102_S_CSS!GE58+LAC102_S_PEI!EK58","v":0},{"$f":"LAC102_S_CSS!GF58+LAC102_S_PEI!EL58","v":0},{"$f":"LAC102_S_CSS!GG58+LAC102_S_PEI!EM58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G63+MH1901_Schedule_B!F63","v":0},{"$f":"MH1901_Schedule_B!I63+MH1901_Schedule_B!J63","v":0},{"$f":"MH1901_Schedule_B!L63+MH1901_Schedule_B!M63","v":0},{"$f":"MH1901_Schedule_B!O63","v":0},{"$f":"MH1901_Schedule_B!Q63","v":0},{"$f":"MH1901_Schedule_B!S63","v":0},{"$f":"MH1901_Schedule_B!U63","v":0},{"$f":"MH1901_Schedule_B!W63","v":0},{"$f":"MH1901_Schedule_B!Y63","v":0},{"$f":"MH1901_Schedule_B!AA63","v":0},{"$f":"MH1901_Schedule_B!AC63+MH1901_Schedule_B!AI63","v":0},{"$f":"MH1901_Schedule_B!AE63+MH1901_Schedule_B!AK63","v":0},{"$f":"MH1901_Schedule_B!AG63+MH1901_Schedule_B!AM63","v":0},{"$f":"MH1901_Schedule_B!AO63","v":0},{"$f":"MH1901_Schedule_B!AQ63","v":0},{"$f":"MH1901_Schedule_B!AS63","v":0},{"$f":"MH1901_Schedule_B!AU63","v":0},{"$f":"MH1901_Schedule_B!BE63","v":0},{"$f":"MH1901_Schedule_B!BG63","v":0},{"$f":"MH1901_Schedule_B!AW63","v":0},{"$f":"MH1901_Schedule_B!AY63","v":0},{"$f":"MH1901_Schedule_B!BA63","v":0},{"$f":"MH1901_Schedule_B!BC63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",45,{"$f":"'LAC103'!D59","v":0},{"$f":"'LAC103'!E59","v":""},{"$f":"'LAC103'!F59","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK59+LAC102_S_PEI!DQ59","v":0},{"$f":"LAC102_S_CSS!FL59+LAC102_S_PEI!DR59","v":0},{"$f":"LAC102_S_CSS!FM59+LAC102_S_PEI!DS59","v":0},{"$f":"LAC102_S_CSS!FN59+LAC102_S_PEI!DT59","v":0},{"$f":"LAC102_S_CSS!FO59+LAC102_S_PEI!DU59","v":0},{"$f":"LAC102_S_CSS!FP59+LAC102_S_PEI!DV59","v":0},{"$f":"LAC102_S_CSS!FQ59+LAC102_S_PEI!DW59","v":0},{"$f":"LAC102_S_CSS!FR59+LAC102_S_PEI!DX59","v":0},{"$f":"LAC102_S_CSS!FS59+LAC102_S_PEI!DY59","v":0},{"$f":"LAC102_S_CSS!FT59+LAC102_S_PEI!DZ59","v":0},{"$f":"LAC102_S_CSS!FU59+LAC102_S_PEI!EA59","v":0},{"$f":"LAC102_S_CSS!FV59+LAC102_S_PEI!EB59","v":0},{"$f":"LAC102_S_CSS!FW59+LAC102_S_PEI!EC59","v":0},{"$f":"LAC102_S_CSS!FX59+LAC102_S_PEI!ED59","v":0},{"$f":"LAC102_S_CSS!FY59+LAC102_S_PEI!EE59","v":0},{"$f":"LAC102_S_CSS!FZ59+LAC102_S_PEI!EF59","v":0},{"$f":"LAC102_S_CSS!GA59+LAC102_S_PEI!EG59","v":0},{"$f":"LAC102_S_CSS!GB59+LAC102_S_PEI!EH59","v":0},{"$f":"LAC102_S_CSS!GC59+LAC102_S_PEI!EI59","v":0},{"$f":"LAC102_S_CSS!GD59+LAC102_S_PEI!EJ59","v":0},{"$f":"LAC102_S_CSS!GE59+LAC102_S_PEI!EK59","v":0},{"$f":"LAC102_S_CSS!GF59+LAC102_S_PEI!EL59","v":0},{"$f":"LAC102_S_CSS!GG59+LAC102_S_PEI!EM59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G64+MH1901_Schedule_B!F64","v":0},{"$f":"MH1901_Schedule_B!I64+MH1901_Schedule_B!J64","v":0},{"$f":"MH1901_Schedule_B!L64+MH1901_Schedule_B!M64","v":0},{"$f":"MH1901_Schedule_B!O64","v":0},{"$f":"MH1901_Schedule_B!Q64","v":0},{"$f":"MH1901_Schedule_B!S64","v":0},{"$f":"MH1901_Schedule_B!U64","v":0},{"$f":"MH1901_Schedule_B!W64","v":0},{"$f":"MH1901_Schedule_B!Y64","v":0},{"$f":"MH1901_Schedule_B!AA64","v":0},{"$f":"MH1901_Schedule_B!AC64+MH1901_Schedule_B!AI64","v":0},{"$f":"MH1901_Schedule_B!AE64+MH1901_Schedule_B!AK64","v":0},{"$f":"MH1901_Schedule_B!AG64+MH1901_Schedule_B!AM64","v":0},{"$f":"MH1901_Schedule_B!AO64","v":0},{"$f":"MH1901_Schedule_B!AQ64","v":0},{"$f":"MH1901_Schedule_B!AS64","v":0},{"$f":"MH1901_Schedule_B!AU64","v":0},{"$f":"MH1901_Schedule_B!BE64","v":0},{"$f":"MH1901_Schedule_B!BG64","v":0},{"$f":"MH1901_Schedule_B!AW64","v":0},{"$f":"MH1901_Schedule_B!AY64","v":0},{"$f":"MH1901_Schedule_B!BA64","v":0},{"$f":"MH1901_Schedule_B!BC64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",46,{"$f":"'LAC103'!D60","v":0},{"$f":"'LAC103'!E60","v":""},{"$f":"'LAC103'!F60","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK60+LAC102_S_PEI!DQ60","v":0},{"$f":"LAC102_S_CSS!FL60+LAC102_S_PEI!DR60","v":0},{"$f":"LAC102_S_CSS!FM60+LAC102_S_PEI!DS60","v":0},{"$f":"LAC102_S_CSS!FN60+LAC102_S_PEI!DT60","v":0},{"$f":"LAC102_S_CSS!FO60+LAC102_S_PEI!DU60","v":0},{"$f":"LAC102_S_CSS!FP60+LAC102_S_PEI!DV60","v":0},{"$f":"LAC102_S_CSS!FQ60+LAC102_S_PEI!DW60","v":0},{"$f":"LAC102_S_CSS!FR60+LAC102_S_PEI!DX60","v":0},{"$f":"LAC102_S_CSS!FS60+LAC102_S_PEI!DY60","v":0},{"$f":"LAC102_S_CSS!FT60+LAC102_S_PEI!DZ60","v":0},{"$f":"LAC102_S_CSS!FU60+LAC102_S_PEI!EA60","v":0},{"$f":"LAC102_S_CSS!FV60+LAC102_S_PEI!EB60","v":0},{"$f":"LAC102_S_CSS!FW60+LAC102_S_PEI!EC60","v":0},{"$f":"LAC102_S_CSS!FX60+LAC102_S_PEI!ED60","v":0},{"$f":"LAC102_S_CSS!FY60+LAC102_S_PEI!EE60","v":0},{"$f":"LAC102_S_CSS!FZ60+LAC102_S_PEI!EF60","v":0},{"$f":"LAC102_S_CSS!GA60+LAC102_S_PEI!EG60","v":0},{"$f":"LAC102_S_CSS!GB60+LAC102_S_PEI!EH60","v":0},{"$f":"LAC102_S_CSS!GC60+LAC102_S_PEI!EI60","v":0},{"$f":"LAC102_S_CSS!GD60+LAC102_S_PEI!EJ60","v":0},{"$f":"LAC102_S_CSS!GE60+LAC102_S_PEI!EK60","v":0},{"$f":"LAC102_S_CSS!GF60+LAC102_S_PEI!EL60","v":0},{"$f":"LAC102_S_CSS!GG60+LAC102_S_PEI!EM60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G65+MH1901_Schedule_B!F65","v":0},{"$f":"MH1901_Schedule_B!I65+MH1901_Schedule_B!J65","v":0},{"$f":"MH1901_Schedule_B!L65+MH1901_Schedule_B!M65","v":0},{"$f":"MH1901_Schedule_B!O65","v":0},{"$f":"MH1901_Schedule_B!Q65","v":0},{"$f":"MH1901_Schedule_B!S65","v":0},{"$f":"MH1901_Schedule_B!U65","v":0},{"$f":"MH1901_Schedule_B!W65","v":0},{"$f":"MH1901_Schedule_B!Y65","v":0},{"$f":"MH1901_Schedule_B!AA65","v":0},{"$f":"MH1901_Schedule_B!AC65+MH1901_Schedule_B!AI65","v":0},{"$f":"MH1901_Schedule_B!AE65+MH1901_Schedule_B!AK65","v":0},{"$f":"MH1901_Schedule_B!AG65+MH1901_Schedule_B!AM65","v":0},{"$f":"MH1901_Schedule_B!AO65","v":0},{"$f":"MH1901_Schedule_B!AQ65","v":0},{"$f":"MH1901_Schedule_B!AS65","v":0},{"$f":"MH1901_Schedule_B!AU65","v":0},{"$f":"MH1901_Schedule_B!BE65","v":0},{"$f":"MH1901_Schedule_B!BG65","v":0},{"$f":"MH1901_Schedule_B!AW65","v":0},{"$f":"MH1901_Schedule_B!AY65","v":0},{"$f":"MH1901_Schedule_B!BA65","v":0},{"$f":"MH1901_Schedule_B!BC65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",47,{"$f":"'LAC103'!D61","v":0},{"$f":"'LAC103'!E61","v":""},{"$f":"'LAC103'!F61","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK61+LAC102_S_PEI!DQ61","v":0},{"$f":"LAC102_S_CSS!FL61+LAC102_S_PEI!DR61","v":0},{"$f":"LAC102_S_CSS!FM61+LAC102_S_PEI!DS61","v":0},{"$f":"LAC102_S_CSS!FN61+LAC102_S_PEI!DT61","v":0},{"$f":"LAC102_S_CSS!FO61+LAC102_S_PEI!DU61","v":0},{"$f":"LAC102_S_CSS!FP61+LAC102_S_PEI!DV61","v":0},{"$f":"LAC102_S_CSS!FQ61+LAC102_S_PEI!DW61","v":0},{"$f":"LAC102_S_CSS!FR61+LAC102_S_PEI!DX61","v":0},{"$f":"LAC102_S_CSS!FS61+LAC102_S_PEI!DY61","v":0},{"$f":"LAC102_S_CSS!FT61+LAC102_S_PEI!DZ61","v":0},{"$f":"LAC102_S_CSS!FU61+LAC102_S_PEI!EA61","v":0},{"$f":"LAC102_S_CSS!FV61+LAC102_S_PEI!EB61","v":0},{"$f":"LAC102_S_CSS!FW61+LAC102_S_PEI!EC61","v":0},{"$f":"LAC102_S_CSS!FX61+LAC102_S_PEI!ED61","v":0},{"$f":"LAC102_S_CSS!FY61+LAC102_S_PEI!EE61","v":0},{"$f":"LAC102_S_CSS!FZ61+LAC102_S_PEI!EF61","v":0},{"$f":"LAC102_S_CSS!GA61+LAC102_S_PEI!EG61","v":0},{"$f":"LAC102_S_CSS!GB61+LAC102_S_PEI!EH61","v":0},{"$f":"LAC102_S_CSS!GC61+LAC102_S_PEI!EI61","v":0},{"$f":"LAC102_S_CSS!GD61+LAC102_S_PEI!EJ61","v":0},{"$f":"LAC102_S_CSS!GE61+LAC102_S_PEI!EK61","v":0},{"$f":"LAC102_S_CSS!GF61+LAC102_S_PEI!EL61","v":0},{"$f":"LAC102_S_CSS!GG61+LAC102_S_PEI!EM61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U61,AR61,BO61,CL61,DI61,EF61,FZ61,HT61,IQ61,JN61,KK61,LH61,AAI61,ABF61,GW61,ME61,FC61,ZL61,NB61,NY61,OV61,PS61,QP61,RM61,SJ61,TG61,UD61,VA61,VX61,WU61,YO61,XR61)","v":0},0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G66+MH1901_Schedule_B!F66","v":0},{"$f":"MH1901_Schedule_B!I66+MH1901_Schedule_B!J66","v":0},{"$f":"MH1901_Schedule_B!L66+MH1901_Schedule_B!M66","v":0},{"$f":"MH1901_Schedule_B!O66","v":0},{"$f":"MH1901_Schedule_B!Q66","v":0},{"$f":"MH1901_Schedule_B!S66","v":0},{"$f":"MH1901_Schedule_B!U66","v":0},{"$f":"MH1901_Schedule_B!W66","v":0},{"$f":"MH1901_Schedule_B!Y66","v":0},{"$f":"MH1901_Schedule_B!AA66","v":0},{"$f":"MH1901_Schedule_B!AC66+MH1901_Schedule_B!AI66","v":0},{"$f":"MH1901_Schedule_B!AE66+MH1901_Schedule_B!AK66","v":0},{"$f":"MH1901_Schedule_B!AG66+MH1901_Schedule_B!AM66","v":0},{"$f":"MH1901_Schedule_B!AO66","v":0},{"$f":"MH1901_Schedule_B!AQ66","v":0},{"$f":"MH1901_Schedule_B!AS66","v":0},{"$f":"MH1901_Schedule_B!AU66","v":0},{"$f":"MH1901_Schedule_B!BE66","v":0},{"$f":"MH1901_Schedule_B!BG66","v":0},{"$f":"MH1901_Schedule_B!AW66","v":0},{"$f":"MH1901_Schedule_B!AY66","v":0},{"$f":"MH1901_Schedule_B!BA66","v":0},{"$f":"MH1901_Schedule_B!BC66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ADH61-AEE61","v":0},0,0,0,0,0,0,0]
["0",48,{"$f":"'LAC103'!D62","v":0},{"$f":"'LAC103'!E62","v":""},{"$f":"'LAC103'!F62","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK62+LAC102_S_PEI!DQ62","v":0},{"$f":"LAC102_S_CSS!FL62+LAC102_S_PEI!DR62","v":0},{"$f":"LAC102_S_CSS!FM62+LAC102_S_PEI!DS62","v":0},{"$f":"LAC102_S_CSS!FN62+LAC102_S_PEI!DT62","v":0},{"$f":"LAC102_S_CSS!FO62+LAC102_S_PEI!DU62","v":0},{"$f":"LAC102_S_CSS!FP62+LAC102_S_PEI!DV62","v":0},{"$f":"LAC102_S_CSS!FQ62+LAC102_S_PEI!DW62","v":0},{"$f":"LAC102_S_CSS!FR62+LAC102_S_PEI!DX62","v":0},{"$f":"LAC102_S_CSS!FS62+LAC102_S_PEI!DY62","v":0},{"$f":"LAC102_S_CSS!FT62+LAC102_S_PEI!DZ62","v":0},{"$f":"LAC102_S_CSS!FU62+LAC102_S_PEI!EA62","v":0},{"$f":"LAC102_S_CSS!FV62+LAC102_S_PEI!EB62","v":0},{"$f":"LAC102_S_CSS!FW62+LAC102_S_PEI!EC62","v":0},{"$f":"LAC102_S_CSS!FX62+LAC102_S_PEI!ED62","v":0},{"$f":"LAC102_S_CSS!FY62+LAC102_S_PEI!EE62","v":0},{"$f":"LAC102_S_CSS!FZ62+LAC102_S_PEI!EF62","v":0},{"$f":"LAC102_S_CSS!GA62+LAC102_S_PEI!EG62","v":0},{"$f":"LAC102_S_CSS!GB62+LAC102_S_PEI!EH62","v":0},{"$f":"LAC102_S_CSS!GC62+LAC102_S_PEI!EI62","v":0},{"$f":"LAC102_S_CSS!GD62+LAC102_S_PEI!EJ62","v":0},{"$f":"LAC102_S_CSS!GE62+LAC102_S_PEI!EK62","v":0},{"$f":"LAC102_S_CSS!GF62+LAC102_S_PEI!EL62","v":0},{"$f":"LAC102_S_CSS!GG62+LAC102_S_PEI!EM62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F62,AC62,AZ62,BW62,CT62,DQ62,FK62,HE62,IB62,IY62,JV62,KS62,ZT62,AAQ62,GH62,LP62,EN62,YW62,MM62,NJ62,OG62,PD62,QA62,QX62,RU62,SR62,TO62,UL62,VI62,WF62,XZ62,XC62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G67+MH1901_Schedule_B!F67","v":0},{"$f":"MH1901_Schedule_B!I67+MH1901_Schedule_B!J67","v":0},{"$f":"MH1901_Schedule_B!L67+MH1901_Schedule_B!M67","v":0},{"$f":"MH1901_Schedule_B!O67","v":0},{"$f":"MH1901_Schedule_B!Q67","v":0},{"$f":"MH1901_Schedule_B!S67","v":0},{"$f":"MH1901_Schedule_B!U67","v":0},{"$f":"MH1901_Schedule_B!W67","v":0},{"$f":"MH1901_Schedule_B!Y67","v":0},{"$f":"MH1901_Schedule_B!AA67","v":0},{"$f":"MH1901_Schedule_B!AC67+MH1901_Schedule_B!AI67","v":0},{"$f":"MH1901_Schedule_B!AE67+MH1901_Schedule_B!AK67","v":0},{"$f":"MH1901_Schedule_B!AG67+MH1901_Schedule_B!AM67","v":0},{"$f":"MH1901_Schedule_B!AO67","v":0},{"$f":"MH1901_Schedule_B!AQ67","v":0},{"$f":"MH1901_Schedule_B!AS67","v":0},{"$f":"MH1901_Schedule_B!AU67","v":0},{"$f":"MH1901_Schedule_B!BE67","v":0},{"$f":"MH1901_Schedule_B!BG67","v":0},{"$f":"MH1901_Schedule_B!AW67","v":0},{"$f":"MH1901_Schedule_B!AY67","v":0},{"$f":"MH1901_Schedule_B!BA67","v":0},{"$f":"MH1901_Schedule_B!BC67","v":0},{"$f":"ACS62-ADP62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",49,{"$f":"'LAC103'!D63","v":0},{"$f":"'LAC103'!E63","v":""},{"$f":"'LAC103'!F63","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK63+LAC102_S_PEI!DQ63","v":0},{"$f":"LAC102_S_CSS!FL63+LAC102_S_PEI!DR63","v":0},{"$f":"LAC102_S_CSS!FM63+LAC102_S_PEI!DS63","v":0},{"$f":"LAC102_S_CSS!FN63+LAC102_S_PEI!DT63","v":0},{"$f":"LAC102_S_CSS!FO63+LAC102_S_PEI!DU63","v":0},{"$f":"LAC102_S_CSS!FP63+LAC102_S_PEI!DV63","v":0},{"$f":"LAC102_S_CSS!FQ63+LAC102_S_PEI!DW63","v":0},{"$f":"LAC102_S_CSS!FR63+LAC102_S_PEI!DX63","v":0},{"$f":"LAC102_S_CSS!FS63+LAC102_S_PEI!DY63","v":0},{"$f":"LAC102_S_CSS!FT63+LAC102_S_PEI!DZ63","v":0},{"$f":"LAC102_S_CSS!FU63+LAC102_S_PEI!EA63","v":0},{"$f":"LAC102_S_CSS!FV63+LAC102_S_PEI!EB63","v":0},{"$f":"LAC102_S_CSS!FW63+LAC102_S_PEI!EC63","v":0},{"$f":"LAC102_S_CSS!FX63+LAC102_S_PEI!ED63","v":0},{"$f":"LAC102_S_CSS!FY63+LAC102_S_PEI!EE63","v":0},{"$f":"LAC102_S_CSS!FZ63+LAC102_S_PEI!EF63","v":0},{"$f":"LAC102_S_CSS!GA63+LAC102_S_PEI!EG63","v":0},{"$f":"LAC102_S_CSS!GB63+LAC102_S_PEI!EH63","v":0},{"$f":"LAC102_S_CSS!GC63+LAC102_S_PEI!EI63","v":0},{"$f":"LAC102_S_CSS!GD63+LAC102_S_PEI!EJ63","v":0},{"$f":"LAC102_S_CSS!GE63+LAC102_S_PEI!EK63","v":0},{"$f":"LAC102_S_CSS!GF63+LAC102_S_PEI!EL63","v":0},{"$f":"LAC102_S_CSS!GG63+LAC102_S_PEI!EM63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G68+MH1901_Schedule_B!F68","v":0},{"$f":"MH1901_Schedule_B!I68+MH1901_Schedule_B!J68","v":0},{"$f":"MH1901_Schedule_B!L68+MH1901_Schedule_B!M68","v":0},{"$f":"MH1901_Schedule_B!O68","v":0},{"$f":"MH1901_Schedule_B!Q68","v":0},{"$f":"MH1901_Schedule_B!S68","v":0},{"$f":"MH1901_Schedule_B!U68","v":0},{"$f":"MH1901_Schedule_B!W68","v":0},{"$f":"MH1901_Schedule_B!Y68","v":0},{"$f":"MH1901_Schedule_B!AA68","v":0},{"$f":"MH1901_Schedule_B!AC68+MH1901_Schedule_B!AI68","v":0},{"$f":"MH1901_Schedule_B!AE68+MH1901_Schedule_B!AK68","v":0},{"$f":"MH1901_Schedule_B!AG68+MH1901_Schedule_B!AM68","v":0},{"$f":"MH1901_Schedule_B!AO68","v":0},{"$f":"MH1901_Schedule_B!AQ68","v":0},{"$f":"MH1901_Schedule_B!AS68","v":0},{"$f":"MH1901_Schedule_B!AU68","v":0},{"$f":"MH1901_Schedule_B!BE68","v":0},{"$f":"MH1901_Schedule_B!BG68","v":0},{"$f":"MH1901_Schedule_B!AW68","v":0},{"$f":"MH1901_Schedule_B!AY68","v":0},{"$f":"MH1901_Schedule_B!BA68","v":0},{"$f":"MH1901_Schedule_B!BC68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",50,{"$f":"'LAC103'!D64","v":0},{"$f":"'LAC103'!E64","v":""},{"$f":"'LAC103'!F64","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK64+LAC102_S_PEI!DQ64","v":0},{"$f":"LAC102_S_CSS!FL64+LAC102_S_PEI!DR64","v":0},{"$f":"LAC102_S_CSS!FM64+LAC102_S_PEI!DS64","v":0},{"$f":"LAC102_S_CSS!FN64+LAC102_S_PEI!DT64","v":0},{"$f":"LAC102_S_CSS!FO64+LAC102_S_PEI!DU64","v":0},{"$f":"LAC102_S_CSS!FP64+LAC102_S_PEI!DV64","v":0},{"$f":"LAC102_S_CSS!FQ64+LAC102_S_PEI!DW64","v":0},{"$f":"LAC102_S_CSS!FR64+LAC102_S_PEI!DX64","v":0},{"$f":"LAC102_S_CSS!FS64+LAC102_S_PEI!DY64","v":0},{"$f":"LAC102_S_CSS!FT64+LAC102_S_PEI!DZ64","v":0},{"$f":"LAC102_S_CSS!FU64+LAC102_S_PEI!EA64","v":0},{"$f":"LAC102_S_CSS!FV64+LAC102_S_PEI!EB64","v":0},{"$f":"LAC102_S_CSS!FW64+LAC102_S_PEI!EC64","v":0},{"$f":"LAC102_S_CSS!FX64+LAC102_S_PEI!ED64","v":0},{"$f":"LAC102_S_CSS!FY64+LAC102_S_PEI!EE64","v":0},{"$f":"LAC102_S_CSS!FZ64+LAC102_S_PEI!EF64","v":0},{"$f":"LAC102_S_CSS!GA64+LAC102_S_PEI!EG64","v":0},{"$f":"LAC102_S_CSS!GB64+LAC102_S_PEI!EH64","v":0},{"$f":"LAC102_S_CSS!GC64+LAC102_S_PEI!EI64","v":0},{"$f":"LAC102_S_CSS!GD64+LAC102_S_PEI!EJ64","v":0},{"$f":"LAC102_S_CSS!GE64+LAC102_S_PEI!EK64","v":0},{"$f":"LAC102_S_CSS!GF64+LAC102_S_PEI!EL64","v":0},{"$f":"LAC102_S_CSS!GG64+LAC102_S_PEI!EM64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G69+MH1901_Schedule_B!F69","v":0},{"$f":"MH1901_Schedule_B!I69+MH1901_Schedule_B!J69","v":0},{"$f":"MH1901_Schedule_B!L69+MH1901_Schedule_B!M69","v":0},{"$f":"MH1901_Schedule_B!O69","v":0},{"$f":"MH1901_Schedule_B!Q69","v":0},{"$f":"MH1901_Schedule_B!S69","v":0},{"$f":"MH1901_Schedule_B!U69","v":0},{"$f":"MH1901_Schedule_B!W69","v":0},{"$f":"MH1901_Schedule_B!Y69","v":0},{"$f":"MH1901_Schedule_B!AA69","v":0},{"$f":"MH1901_Schedule_B!AC69+MH1901_Schedule_B!AI69","v":0},{"$f":"MH1901_Schedule_B!AE69+MH1901_Schedule_B!AK69","v":0},{"$f":"MH1901_Schedule_B!AG69+MH1901_Schedule_B!AM69","v":0},{"$f":"MH1901_Schedule_B!AO69","v":0},{"$f":"MH1901_Schedule_B!AQ69","v":0},{"$f":"MH1901_Schedule_B!AS69","v":0},{"$f":"MH1901_Schedule_B!AU69","v":0},{"$f":"MH1901_Schedule_B!BE69","v":0},{"$f":"MH1901_Schedule_B!BG69","v":0},{"$f":"MH1901_Schedule_B!AW69","v":0},{"$f":"MH1901_Schedule_B!AY69","v":0},{"$f":"MH1901_Schedule_B!BA69","v":0},{"$f":"MH1901_Schedule_B!BC69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",51,{"$f":"'LAC103'!D65","v":0},{"$f":"'LAC103'!E65","v":""},{"$f":"'LAC103'!F65","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK65+LAC102_S_PEI!DQ65","v":0},{"$f":"LAC102_S_CSS!FL65+LAC102_S_PEI!DR65","v":0},{"$f":"LAC102_S_CSS!FM65+LAC102_S_PEI!DS65","v":0},{"$f":"LAC102_S_CSS!FN65+LAC102_S_PEI!DT65","v":0},{"$f":"LAC102_S_CSS!FO65+LAC102_S_PEI!DU65","v":0},{"$f":"LAC102_S_CSS!FP65+LAC102_S_PEI!DV65","v":0},{"$f":"LAC102_S_CSS!FQ65+LAC102_S_PEI!DW65","v":0},{"$f":"LAC102_S_CSS!FR65+LAC102_S_PEI!DX65","v":0},{"$f":"LAC102_S_CSS!FS65+LAC102_S_PEI!DY65","v":0},{"$f":"LAC102_S_CSS!FT65+LAC102_S_PEI!DZ65","v":0},{"$f":"LAC102_S_CSS!FU65+LAC102_S_PEI!EA65","v":0},{"$f":"LAC102_S_CSS!FV65+LAC102_S_PEI!EB65","v":0},{"$f":"LAC102_S_CSS!FW65+LAC102_S_PEI!EC65","v":0},{"$f":"LAC102_S_CSS!FX65+LAC102_S_PEI!ED65","v":0},{"$f":"LAC102_S_CSS!FY65+LAC102_S_PEI!EE65","v":0},{"$f":"LAC102_S_CSS!FZ65+LAC102_S_PEI!EF65","v":0},{"$f":"LAC102_S_CSS!GA65+LAC102_S_PEI!EG65","v":0},{"$f":"LAC102_S_CSS!GB65+LAC102_S_PEI!EH65","v":0},{"$f":"LAC102_S_CSS!GC65+LAC102_S_PEI!EI65","v":0},{"$f":"LAC102_S_CSS!GD65+LAC102_S_PEI!EJ65","v":0},{"$f":"LAC102_S_CSS!GE65+LAC102_S_PEI!EK65","v":0},{"$f":"LAC102_S_CSS!GF65+LAC102_S_PEI!EL65","v":0},{"$f":"LAC102_S_CSS!GG65+LAC102_S_PEI!EM65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G70+MH1901_Schedule_B!F70","v":0},{"$f":"MH1901_Schedule_B!I70+MH1901_Schedule_B!J70","v":0},{"$f":"MH1901_Schedule_B!L70+MH1901_Schedule_B!M70","v":0},{"$f":"MH1901_Schedule_B!O70","v":0},{"$f":"MH1901_Schedule_B!Q70","v":0},{"$f":"MH1901_Schedule_B!S70","v":0},{"$f":"MH1901_Schedule_B!U70","v":0},{"$f":"MH1901_Schedule_B!W70","v":0},{"$f":"MH1901_Schedule_B!Y70","v":0},{"$f":"MH1901_Schedule_B!AA70","v":0},{"$f":"MH1901_Schedule_B!AC70+MH1901_Schedule_B!AI70","v":0},{"$f":"MH1901_Schedule_B!AE70+MH1901_Schedule_B!AK70","v":0},{"$f":"MH1901_Schedule_B!AG70+MH1901_Schedule_B!AM70","v":0},{"$f":"MH1901_Schedule_B!AO70","v":0},{"$f":"MH1901_Schedule_B!AQ70","v":0},{"$f":"MH1901_Schedule_B!AS70","v":0},{"$f":"MH1901_Schedule_B!AU70","v":0},{"$f":"MH1901_Schedule_B!BE70","v":0},{"$f":"MH1901_Schedule_B!BG70","v":0},{"$f":"MH1901_Schedule_B!AW70","v":0},{"$f":"MH1901_Schedule_B!AY70","v":0},{"$f":"MH1901_Schedule_B!BA70","v":0},{"$f":"MH1901_Schedule_B!BC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",52,{"$f":"'LAC103'!D66","v":0},{"$f":"'LAC103'!E66","v":""},{"$f":"'LAC103'!F66","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK66+LAC102_S_PEI!DQ66","v":0},{"$f":"LAC102_S_CSS!FL66+LAC102_S_PEI!DR66","v":0},{"$f":"LAC102_S_CSS!FM66+LAC102_S_PEI!DS66","v":0},{"$f":"LAC102_S_CSS!FN66+LAC102_S_PEI!DT66","v":0},{"$f":"LAC102_S_CSS!FO66+LAC102_S_PEI!DU66","v":0},{"$f":"LAC102_S_CSS!FP66+LAC102_S_PEI!DV66","v":0},{"$f":"LAC102_S_CSS!FQ66+LAC102_S_PEI!DW66","v":0},{"$f":"LAC102_S_CSS!FR66+LAC102_S_PEI!DX66","v":0},{"$f":"LAC102_S_CSS!FS66+LAC102_S_PEI!DY66","v":0},{"$f":"LAC102_S_CSS!FT66+LAC102_S_PEI!DZ66","v":0},{"$f":"LAC102_S_CSS!FU66+LAC102_S_PEI!EA66","v":0},{"$f":"LAC102_S_CSS!FV66+LAC102_S_PEI!EB66","v":0},{"$f":"LAC102_S_CSS!FW66+LAC102_S_PEI!EC66","v":0},{"$f":"LAC102_S_CSS!FX66+LAC102_S_PEI!ED66","v":0},{"$f":"LAC102_S_CSS!FY66+LAC102_S_PEI!EE66","v":0},{"$f":"LAC102_S_CSS!FZ66+LAC102_S_PEI!EF66","v":0},{"$f":"LAC102_S_CSS!GA66+LAC102_S_PEI!EG66","v":0},{"$f":"LAC102_S_CSS!GB66+LAC102_S_PEI!EH66","v":0},{"$f":"LAC102_S_CSS!GC66+LAC102_S_PEI!EI66","v":0},{"$f":"LAC102_S_CSS!GD66+LAC102_S_PEI!EJ66","v":0},{"$f":"LAC102_S_CSS!GE66+LAC102_S_PEI!EK66","v":0},{"$f":"LAC102_S_CSS!GF66+LAC102_S_PEI!EL66","v":0},{"$f":"LAC102_S_CSS!GG66+LAC102_S_PEI!EM66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G71+MH1901_Schedule_B!F71","v":0},{"$f":"MH1901_Schedule_B!I71+MH1901_Schedule_B!J71","v":0},{"$f":"MH1901_Schedule_B!L71+MH1901_Schedule_B!M71","v":0},{"$f":"MH1901_Schedule_B!O71","v":0},{"$f":"MH1901_Schedule_B!Q71","v":0},{"$f":"MH1901_Schedule_B!S71","v":0},{"$f":"MH1901_Schedule_B!U71","v":0},{"$f":"MH1901_Schedule_B!W71","v":0},{"$f":"MH1901_Schedule_B!Y71","v":0},{"$f":"MH1901_Schedule_B!AA71","v":0},{"$f":"MH1901_Schedule_B!AC71+MH1901_Schedule_B!AI71","v":0},{"$f":"MH1901_Schedule_B!AE71+MH1901_Schedule_B!AK71","v":0},{"$f":"MH1901_Schedule_B!AG71+MH1901_Schedule_B!AM71","v":0},{"$f":"MH1901_Schedule_B!AO71","v":0},{"$f":"MH1901_Schedule_B!AQ71","v":0},{"$f":"MH1901_Schedule_B!AS71","v":0},{"$f":"MH1901_Schedule_B!AU71","v":0},{"$f":"MH1901_Schedule_B!BE71","v":0},{"$f":"MH1901_Schedule_B!BG71","v":0},{"$f":"MH1901_Schedule_B!AW71","v":0},{"$f":"MH1901_Schedule_B!AY71","v":0},{"$f":"MH1901_Schedule_B!BA71","v":0},{"$f":"MH1901_Schedule_B!BC71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",53,{"$f":"'LAC103'!D67","v":0},{"$f":"'LAC103'!E67","v":""},{"$f":"'LAC103'!F67","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK67+LAC102_S_PEI!DQ67","v":0},{"$f":"LAC102_S_CSS!FL67+LAC102_S_PEI!DR67","v":0},{"$f":"LAC102_S_CSS!FM67+LAC102_S_PEI!DS67","v":0},{"$f":"LAC102_S_CSS!FN67+LAC102_S_PEI!DT67","v":0},{"$f":"LAC102_S_CSS!FO67+LAC102_S_PEI!DU67","v":0},{"$f":"LAC102_S_CSS!FP67+LAC102_S_PEI!DV67","v":0},{"$f":"LAC102_S_CSS!FQ67+LAC102_S_PEI!DW67","v":0},{"$f":"LAC102_S_CSS!FR67+LAC102_S_PEI!DX67","v":0},{"$f":"LAC102_S_CSS!FS67+LAC102_S_PEI!DY67","v":0},{"$f":"LAC102_S_CSS!FT67+LAC102_S_PEI!DZ67","v":0},{"$f":"LAC102_S_CSS!FU67+LAC102_S_PEI!EA67","v":0},{"$f":"LAC102_S_CSS!FV67+LAC102_S_PEI!EB67","v":0},{"$f":"LAC102_S_CSS!FW67+LAC102_S_PEI!EC67","v":0},{"$f":"LAC102_S_CSS!FX67+LAC102_S_PEI!ED67","v":0},{"$f":"LAC102_S_CSS!FY67+LAC102_S_PEI!EE67","v":0},{"$f":"LAC102_S_CSS!FZ67+LAC102_S_PEI!EF67","v":0},{"$f":"LAC102_S_CSS!GA67+LAC102_S_PEI!EG67","v":0},{"$f":"LAC102_S_CSS!GB67+LAC102_S_PEI!EH67","v":0},{"$f":"LAC102_S_CSS!GC67+LAC102_S_PEI!EI67","v":0},{"$f":"LAC102_S_CSS!GD67+LAC102_S_PEI!EJ67","v":0},{"$f":"LAC102_S_CSS!GE67+LAC102_S_PEI!EK67","v":0},{"$f":"LAC102_S_CSS!GF67+LAC102_S_PEI!EL67","v":0},{"$f":"LAC102_S_CSS!GG67+LAC102_S_PEI!EM67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G72+MH1901_Schedule_B!F72","v":0},{"$f":"MH1901_Schedule_B!I72+MH1901_Schedule_B!J72","v":0},{"$f":"MH1901_Schedule_B!L72+MH1901_Schedule_B!M72","v":0},{"$f":"MH1901_Schedule_B!O72","v":0},{"$f":"MH1901_Schedule_B!Q72","v":0},{"$f":"MH1901_Schedule_B!S72","v":0},{"$f":"MH1901_Schedule_B!U72","v":0},{"$f":"MH1901_Schedule_B!W72","v":0},{"$f":"MH1901_Schedule_B!Y72","v":0},{"$f":"MH1901_Schedule_B!AA72","v":0},{"$f":"MH1901_Schedule_B!AC72+MH1901_Schedule_B!AI72","v":0},{"$f":"MH1901_Schedule_B!AE72+MH1901_Schedule_B!AK72","v":0},{"$f":"MH1901_Schedule_B!AG72+MH1901_Schedule_B!AM72","v":0},{"$f":"MH1901_Schedule_B!AO72","v":0},{"$f":"MH1901_Schedule_B!AQ72","v":0},{"$f":"MH1901_Schedule_B!AS72","v":0},{"$f":"MH1901_Schedule_B!AU72","v":0},{"$f":"MH1901_Schedule_B!BE72","v":0},{"$f":"MH1901_Schedule_B!BG72","v":0},{"$f":"MH1901_Schedule_B!AW72","v":0},{"$f":"MH1901_Schedule_B!AY72","v":0},{"$f":"MH1901_Schedule_B!BA72","v":0},{"$f":"MH1901_Schedule_B!BC72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",54,{"$f":"'LAC103'!D68","v":0},{"$f":"'LAC103'!E68","v":""},{"$f":"'LAC103'!F68","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK68+LAC102_S_PEI!DQ68","v":0},{"$f":"LAC102_S_CSS!FL68+LAC102_S_PEI!DR68","v":0},{"$f":"LAC102_S_CSS!FM68+LAC102_S_PEI!DS68","v":0},{"$f":"LAC102_S_CSS!FN68+LAC102_S_PEI!DT68","v":0},{"$f":"LAC102_S_CSS!FO68+LAC102_S_PEI!DU68","v":0},{"$f":"LAC102_S_CSS!FP68+LAC102_S_PEI!DV68","v":0},{"$f":"LAC102_S_CSS!FQ68+LAC102_S_PEI!DW68","v":0},{"$f":"LAC102_S_CSS!FR68+LAC102_S_PEI!DX68","v":0},{"$f":"LAC102_S_CSS!FS68+LAC102_S_PEI!DY68","v":0},{"$f":"LAC102_S_CSS!FT68+LAC102_S_PEI!DZ68","v":0},{"$f":"LAC102_S_CSS!FU68+LAC102_S_PEI!EA68","v":0},{"$f":"LAC102_S_CSS!FV68+LAC102_S_PEI!EB68","v":0},{"$f":"LAC102_S_CSS!FW68+LAC102_S_PEI!EC68","v":0},{"$f":"LAC102_S_CSS!FX68+LAC102_S_PEI!ED68","v":0},{"$f":"LAC102_S_CSS!FY68+LAC102_S_PEI!EE68","v":0},{"$f":"LAC102_S_CSS!FZ68+LAC102_S_PEI!EF68","v":0},{"$f":"LAC102_S_CSS!GA68+LAC102_S_PEI!EG68","v":0},{"$f":"LAC102_S_CSS!GB68+LAC102_S_PEI!EH68","v":0},{"$f":"LAC102_S_CSS!GC68+LAC102_S_PEI!EI68","v":0},{"$f":"LAC102_S_CSS!GD68+LAC102_S_PEI!EJ68","v":0},{"$f":"LAC102_S_CSS!GE68+LAC102_S_PEI!EK68","v":0},{"$f":"LAC102_S_CSS!GF68+LAC102_S_PEI!EL68","v":0},{"$f":"LAC102_S_CSS!GG68+LAC102_S_PEI!EM68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G73+MH1901_Schedule_B!F73","v":0},{"$f":"MH1901_Schedule_B!I73+MH1901_Schedule_B!J73","v":0},{"$f":"MH1901_Schedule_B!L73+MH1901_Schedule_B!M73","v":0},{"$f":"MH1901_Schedule_B!O73","v":0},{"$f":"MH1901_Schedule_B!Q73","v":0},{"$f":"MH1901_Schedule_B!S73","v":0},{"$f":"MH1901_Schedule_B!U73","v":0},{"$f":"MH1901_Schedule_B!W73","v":0},{"$f":"MH1901_Schedule_B!Y73","v":0},{"$f":"MH1901_Schedule_B!AA73","v":0},{"$f":"MH1901_Schedule_B!AC73+MH1901_Schedule_B!AI73","v":0},{"$f":"MH1901_Schedule_B!AE73+MH1901_Schedule_B!AK73","v":0},{"$f":"MH1901_Schedule_B!AG73+MH1901_Schedule_B!AM73","v":0},{"$f":"MH1901_Schedule_B!AO73","v":0},{"$f":"MH1901_Schedule_B!AQ73","v":0},{"$f":"MH1901_Schedule_B!AS73","v":0},{"$f":"MH1901_Schedule_B!AU73","v":0},{"$f":"MH1901_Schedule_B!BE73","v":0},{"$f":"MH1901_Schedule_B!BG73","v":0},{"$f":"MH1901_Schedule_B!AW73","v":0},{"$f":"MH1901_Schedule_B!AY73","v":0},{"$f":"MH1901_Schedule_B!BA73","v":0},{"$f":"MH1901_Schedule_B!BC73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",55,{"$f":"'LAC103'!D69","v":0},{"$f":"'LAC103'!E69","v":""},{"$f":"'LAC103'!F69","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK69+LAC102_S_PEI!DQ69","v":0},{"$f":"LAC102_S_CSS!FL69+LAC102_S_PEI!DR69","v":0},{"$f":"LAC102_S_CSS!FM69+LAC102_S_PEI!DS69","v":0},{"$f":"LAC102_S_CSS!FN69+LAC102_S_PEI!DT69","v":0},{"$f":"LAC102_S_CSS!FO69+LAC102_S_PEI!DU69","v":0},{"$f":"LAC102_S_CSS!FP69+LAC102_S_PEI!DV69","v":0},{"$f":"LAC102_S_CSS!FQ69+LAC102_S_PEI!DW69","v":0},{"$f":"LAC102_S_CSS!FR69+LAC102_S_PEI!DX69","v":0},{"$f":"LAC102_S_CSS!FS69+LAC102_S_PEI!DY69","v":0},{"$f":"LAC102_S_CSS!FT69+LAC102_S_PEI!DZ69","v":0},{"$f":"LAC102_S_CSS!FU69+LAC102_S_PEI!EA69","v":0},{"$f":"LAC102_S_CSS!FV69+LAC102_S_PEI!EB69","v":0},{"$f":"LAC102_S_CSS!FW69+LAC102_S_PEI!EC69","v":0},{"$f":"LAC102_S_CSS!FX69+LAC102_S_PEI!ED69","v":0},{"$f":"LAC102_S_CSS!FY69+LAC102_S_PEI!EE69","v":0},{"$f":"LAC102_S_CSS!FZ69+LAC102_S_PEI!EF69","v":0},{"$f":"LAC102_S_CSS!GA69+LAC102_S_PEI!EG69","v":0},{"$f":"LAC102_S_CSS!GB69+LAC102_S_PEI!EH69","v":0},{"$f":"LAC102_S_CSS!GC69+LAC102_S_PEI!EI69","v":0},{"$f":"LAC102_S_CSS!GD69+LAC102_S_PEI!EJ69","v":0},{"$f":"LAC102_S_CSS!GE69+LAC102_S_PEI!EK69","v":0},{"$f":"LAC102_S_CSS!GF69+LAC102_S_PEI!EL69","v":0},{"$f":"LAC102_S_CSS!GG69+LAC102_S_PEI!EM69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G74+MH1901_Schedule_B!F74","v":0},{"$f":"MH1901_Schedule_B!I74+MH1901_Schedule_B!J74","v":0},{"$f":"MH1901_Schedule_B!L74+MH1901_Schedule_B!M74","v":0},{"$f":"MH1901_Schedule_B!O74","v":0},{"$f":"MH1901_Schedule_B!Q74","v":0},{"$f":"MH1901_Schedule_B!S74","v":0},{"$f":"MH1901_Schedule_B!U74","v":0},{"$f":"MH1901_Schedule_B!W74","v":0},{"$f":"MH1901_Schedule_B!Y74","v":0},{"$f":"MH1901_Schedule_B!AA74","v":0},{"$f":"MH1901_Schedule_B!AC74+MH1901_Schedule_B!AI74","v":0},{"$f":"MH1901_Schedule_B!AE74+MH1901_Schedule_B!AK74","v":0},{"$f":"MH1901_Schedule_B!AG74+MH1901_Schedule_B!AM74","v":0},{"$f":"MH1901_Schedule_B!AO74","v":0},{"$f":"MH1901_Schedule_B!AQ74","v":0},{"$f":"MH1901_Schedule_B!AS74","v":0},{"$f":"MH1901_Schedule_B!AU74","v":0},{"$f":"MH1901_Schedule_B!BE74","v":0},{"$f":"MH1901_Schedule_B!BG74","v":0},{"$f":"MH1901_Schedule_B!AW74","v":0},{"$f":"MH1901_Schedule_B!AY74","v":0},{"$f":"MH1901_Schedule_B!BA74","v":0},{"$f":"MH1901_Schedule_B!BC74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",56,{"$f":"'LAC103'!D70","v":0},{"$f":"'LAC103'!E70","v":""},{"$f":"'LAC103'!F70","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK70+LAC102_S_PEI!DQ70","v":0},{"$f":"LAC102_S_CSS!FL70+LAC102_S_PEI!DR70","v":0},{"$f":"LAC102_S_CSS!FM70+LAC102_S_PEI!DS70","v":0},{"$f":"LAC102_S_CSS!FN70+LAC102_S_PEI!DT70","v":0},{"$f":"LAC102_S_CSS!FO70+LAC102_S_PEI!DU70","v":0},{"$f":"LAC102_S_CSS!FP70+LAC102_S_PEI!DV70","v":0},{"$f":"LAC102_S_CSS!FQ70+LAC102_S_PEI!DW70","v":0},{"$f":"LAC102_S_CSS!FR70+LAC102_S_PEI!DX70","v":0},{"$f":"LAC102_S_CSS!FS70+LAC102_S_PEI!DY70","v":0},{"$f":"LAC102_S_CSS!FT70+LAC102_S_PEI!DZ70","v":0},{"$f":"LAC102_S_CSS!FU70+LAC102_S_PEI!EA70","v":0},{"$f":"LAC102_S_CSS!FV70+LAC102_S_PEI!EB70","v":0},{"$f":"LAC102_S_CSS!FW70+LAC102_S_PEI!EC70","v":0},{"$f":"LAC102_S_CSS!FX70+LAC102_S_PEI!ED70","v":0},{"$f":"LAC102_S_CSS!FY70+LAC102_S_PEI!EE70","v":0},{"$f":"LAC102_S_CSS!FZ70+LAC102_S_PEI!EF70","v":0},{"$f":"LAC102_S_CSS!GA70+LAC102_S_PEI!EG70","v":0},{"$f":"LAC102_S_CSS!GB70+LAC102_S_PEI!EH70","v":0},{"$f":"LAC102_S_CSS!GC70+LAC102_S_PEI!EI70","v":0},{"$f":"LAC102_S_CSS!GD70+LAC102_S_PEI!EJ70","v":0},{"$f":"LAC102_S_CSS!GE70+LAC102_S_PEI!EK70","v":0},{"$f":"LAC102_S_CSS!GF70+LAC102_S_PEI!EL70","v":0},{"$f":"LAC102_S_CSS!GG70+LAC102_S_PEI!EM70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G75+MH1901_Schedule_B!F75","v":0},{"$f":"MH1901_Schedule_B!I75+MH1901_Schedule_B!J75","v":0},{"$f":"MH1901_Schedule_B!L75+MH1901_Schedule_B!M75","v":0},{"$f":"MH1901_Schedule_B!O75","v":0},{"$f":"MH1901_Schedule_B!Q75","v":0},{"$f":"MH1901_Schedule_B!S75","v":0},{"$f":"MH1901_Schedule_B!U75","v":0},{"$f":"MH1901_Schedule_B!W75","v":0},{"$f":"MH1901_Schedule_B!Y75","v":0},{"$f":"MH1901_Schedule_B!AA75","v":0},{"$f":"MH1901_Schedule_B!AC75+MH1901_Schedule_B!AI75","v":0},{"$f":"MH1901_Schedule_B!AE75+MH1901_Schedule_B!AK75","v":0},{"$f":"MH1901_Schedule_B!AG75+MH1901_Schedule_B!AM75","v":0},{"$f":"MH1901_Schedule_B!AO75","v":0},{"$f":"MH1901_Schedule_B!AQ75","v":0},{"$f":"MH1901_Schedule_B!AS75","v":0},{"$f":"MH1901_Schedule_B!AU75","v":0},{"$f":"MH1901_Schedule_B!BE75","v":0},{"$f":"MH1901_Schedule_B!BG75","v":0},{"$f":"MH1901_Schedule_B!AW75","v":0},{"$f":"MH1901_Schedule_B!AY75","v":0},{"$f":"MH1901_Schedule_B!BA75","v":0},{"$f":"MH1901_Schedule_B!BC75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",57,{"$f":"'LAC103'!D71","v":0},{"$f":"'LAC103'!E71","v":""},{"$f":"'LAC103'!F71","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK71+LAC102_S_PEI!DQ71","v":0},{"$f":"LAC102_S_CSS!FL71+LAC102_S_PEI!DR71","v":0},{"$f":"LAC102_S_CSS!FM71+LAC102_S_PEI!DS71","v":0},{"$f":"LAC102_S_CSS!FN71+LAC102_S_PEI!DT71","v":0},{"$f":"LAC102_S_CSS!FO71+LAC102_S_PEI!DU71","v":0},{"$f":"LAC102_S_CSS!FP71+LAC102_S_PEI!DV71","v":0},{"$f":"LAC102_S_CSS!FQ71+LAC102_S_PEI!DW71","v":0},{"$f":"LAC102_S_CSS!FR71+LAC102_S_PEI!DX71","v":0},{"$f":"LAC102_S_CSS!FS71+LAC102_S_PEI!DY71","v":0},{"$f":"LAC102_S_CSS!FT71+LAC102_S_PEI!DZ71","v":0},{"$f":"LAC102_S_CSS!FU71+LAC102_S_PEI!EA71","v":0},{"$f":"LAC102_S_CSS!FV71+LAC102_S_PEI!EB71","v":0},{"$f":"LAC102_S_CSS!FW71+LAC102_S_PEI!EC71","v":0},{"$f":"LAC102_S_CSS!FX71+LAC102_S_PEI!ED71","v":0},{"$f":"LAC102_S_CSS!FY71+LAC102_S_PEI!EE71","v":0},{"$f":"LAC102_S_CSS!FZ71+LAC102_S_PEI!EF71","v":0},{"$f":"LAC102_S_CSS!GA71+LAC102_S_PEI!EG71","v":0},{"$f":"LAC102_S_CSS!GB71+LAC102_S_PEI!EH71","v":0},{"$f":"LAC102_S_CSS!GC71+LAC102_S_PEI!EI71","v":0},{"$f":"LAC102_S_CSS!GD71+LAC102_S_PEI!EJ71","v":0},{"$f":"LAC102_S_CSS!GE71+LAC102_S_PEI!EK71","v":0},{"$f":"LAC102_S_CSS!GF71+LAC102_S_PEI!EL71","v":0},{"$f":"LAC102_S_CSS!GG71+LAC102_S_PEI!EM71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"IF(ADA71-ADX71=0,ADA71,\"ERROR\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G76+MH1901_Schedule_B!F76","v":0},{"$f":"MH1901_Schedule_B!I76+MH1901_Schedule_B!J76","v":0},{"$f":"MH1901_Schedule_B!L76+MH1901_Schedule_B!M76","v":0},{"$f":"MH1901_Schedule_B!O76","v":0},{"$f":"MH1901_Schedule_B!Q76","v":0},{"$f":"MH1901_Schedule_B!S76","v":0},{"$f":"MH1901_Schedule_B!U76","v":0},{"$f":"MH1901_Schedule_B!W76","v":0},{"$f":"MH1901_Schedule_B!Y76","v":0},{"$f":"MH1901_Schedule_B!AA76","v":0},{"$f":"MH1901_Schedule_B!AC76+MH1901_Schedule_B!AI76","v":0},{"$f":"MH1901_Schedule_B!AE76+MH1901_Schedule_B!AK76","v":0},{"$f":"MH1901_Schedule_B!AG76+MH1901_Schedule_B!AM76","v":0},{"$f":"MH1901_Schedule_B!AO76","v":0},{"$f":"MH1901_Schedule_B!AQ76","v":0},{"$f":"MH1901_Schedule_B!AS76","v":0},{"$f":"MH1901_Schedule_B!AU76","v":0},{"$f":"MH1901_Schedule_B!BE76","v":0},{"$f":"MH1901_Schedule_B!BG76","v":0},{"$f":"MH1901_Schedule_B!AW76","v":0},{"$f":"MH1901_Schedule_B!AY76","v":0},{"$f":"MH1901_Schedule_B!BA76","v":0},{"$f":"MH1901_Schedule_B!BC76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",58,{"$f":"'LAC103'!D72","v":0},{"$f":"'LAC103'!E72","v":""},{"$f":"'LAC103'!F72","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK72+LAC102_S_PEI!DQ72","v":0},{"$f":"LAC102_S_CSS!FL72+LAC102_S_PEI!DR72","v":0},{"$f":"LAC102_S_CSS!FM72+LAC102_S_PEI!DS72","v":0},{"$f":"LAC102_S_CSS!FN72+LAC102_S_PEI!DT72","v":0},{"$f":"LAC102_S_CSS!FO72+LAC102_S_PEI!DU72","v":0},{"$f":"LAC102_S_CSS!FP72+LAC102_S_PEI!DV72","v":0},{"$f":"LAC102_S_CSS!FQ72+LAC102_S_PEI!DW72","v":0},{"$f":"LAC102_S_CSS!FR72+LAC102_S_PEI!DX72","v":0},{"$f":"LAC102_S_CSS!FS72+LAC102_S_PEI!DY72","v":0},{"$f":"LAC102_S_CSS!FT72+LAC102_S_PEI!DZ72","v":0},{"$f":"LAC102_S_CSS!FU72+LAC102_S_PEI!EA72","v":0},{"$f":"LAC102_S_CSS!FV72+LAC102_S_PEI!EB72","v":0},{"$f":"LAC102_S_CSS!FW72+LAC102_S_PEI!EC72","v":0},{"$f":"LAC102_S_CSS!FX72+LAC102_S_PEI!ED72","v":0},{"$f":"LAC102_S_CSS!FY72+LAC102_S_PEI!EE72","v":0},{"$f":"LAC102_S_CSS!FZ72+LAC102_S_PEI!EF72","v":0},{"$f":"LAC102_S_CSS!GA72+LAC102_S_PEI!EG72","v":0},{"$f":"LAC102_S_CSS!GB72+LAC102_S_PEI!EH72","v":0},{"$f":"LAC102_S_CSS!GC72+LAC102_S_PEI!EI72","v":0},{"$f":"LAC102_S_CSS!GD72+LAC102_S_PEI!EJ72","v":0},{"$f":"LAC102_S_CSS!GE72+LAC102_S_PEI!EK72","v":0},{"$f":"LAC102_S_CSS!GF72+LAC102_S_PEI!EL72","v":0},{"$f":"LAC102_S_CSS!GG72+LAC102_S_PEI!EM72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ACS72-ADP72=0,ACS72,\"ERROR\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G77+MH1901_Schedule_B!F77","v":0},{"$f":"MH1901_Schedule_B!I77+MH1901_Schedule_B!J77","v":0},{"$f":"MH1901_Schedule_B!L77+MH1901_Schedule_B!M77","v":0},{"$f":"MH1901_Schedule_B!O77","v":0},{"$f":"MH1901_Schedule_B!Q77","v":0},{"$f":"MH1901_Schedule_B!S77","v":0},{"$f":"MH1901_Schedule_B!U77","v":0},{"$f":"MH1901_Schedule_B!W77","v":0},{"$f":"MH1901_Schedule_B!Y77","v":0},{"$f":"MH1901_Schedule_B!AA77","v":0},{"$f":"MH1901_Schedule_B!AC77+MH1901_Schedule_B!AI77","v":0},{"$f":"MH1901_Schedule_B!AE77+MH1901_Schedule_B!AK77","v":0},{"$f":"MH1901_Schedule_B!AG77+MH1901_Schedule_B!AM77","v":0},{"$f":"MH1901_Schedule_B!AO77","v":0},{"$f":"MH1901_Schedule_B!AQ77","v":0},{"$f":"MH1901_Schedule_B!AS77","v":0},{"$f":"MH1901_Schedule_B!AU77","v":0},{"$f":"MH1901_Schedule_B!BE77","v":0},{"$f":"MH1901_Schedule_B!BG77","v":0},{"$f":"MH1901_Schedule_B!AW77","v":0},{"$f":"MH1901_Schedule_B!AY77","v":0},{"$f":"MH1901_Schedule_B!BA77","v":0},{"$f":"MH1901_Schedule_B!BC77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",59,{"$f":"'LAC103'!D73","v":0},{"$f":"'LAC103'!E73","v":""},{"$f":"'LAC103'!F73","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK73+LAC102_S_PEI!DQ73","v":0},{"$f":"LAC102_S_CSS!FL73+LAC102_S_PEI!DR73","v":0},{"$f":"LAC102_S_CSS!FM73+LAC102_S_PEI!DS73","v":0},{"$f":"LAC102_S_CSS!FN73+LAC102_S_PEI!DT73","v":0},{"$f":"LAC102_S_CSS!FO73+LAC102_S_PEI!DU73","v":0},{"$f":"LAC102_S_CSS!FP73+LAC102_S_PEI!DV73","v":0},{"$f":"LAC102_S_CSS!FQ73+LAC102_S_PEI!DW73","v":0},{"$f":"LAC102_S_CSS!FR73+LAC102_S_PEI!DX73","v":0},{"$f":"LAC102_S_CSS!FS73+LAC102_S_PEI!DY73","v":0},{"$f":"LAC102_S_CSS!FT73+LAC102_S_PEI!DZ73","v":0},{"$f":"LAC102_S_CSS!FU73+LAC102_S_PEI!EA73","v":0},{"$f":"LAC102_S_CSS!FV73+LAC102_S_PEI!EB73","v":0},{"$f":"LAC102_S_CSS!FW73+LAC102_S_PEI!EC73","v":0},{"$f":"LAC102_S_CSS!FX73+LAC102_S_PEI!ED73","v":0},{"$f":"LAC102_S_CSS!FY73+LAC102_S_PEI!EE73","v":0},{"$f":"LAC102_S_CSS!FZ73+LAC102_S_PEI!EF73","v":0},{"$f":"LAC102_S_CSS!GA73+LAC102_S_PEI!EG73","v":0},{"$f":"LAC102_S_CSS!GB73+LAC102_S_PEI!EH73","v":0},{"$f":"LAC102_S_CSS!GC73+LAC102_S_PEI!EI73","v":0},{"$f":"LAC102_S_CSS!GD73+LAC102_S_PEI!EJ73","v":0},{"$f":"LAC102_S_CSS!GE73+LAC102_S_PEI!EK73","v":0},{"$f":"LAC102_S_CSS!GF73+LAC102_S_PEI!EL73","v":0},{"$f":"LAC102_S_CSS!GG73+LAC102_S_PEI!EM73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G78+MH1901_Schedule_B!F78","v":0},{"$f":"MH1901_Schedule_B!I78+MH1901_Schedule_B!J78","v":0},{"$f":"MH1901_Schedule_B!L78+MH1901_Schedule_B!M78","v":0},{"$f":"MH1901_Schedule_B!O78","v":0},{"$f":"MH1901_Schedule_B!Q78","v":0},{"$f":"MH1901_Schedule_B!S78","v":0},{"$f":"MH1901_Schedule_B!U78","v":0},{"$f":"MH1901_Schedule_B!W78","v":0},{"$f":"MH1901_Schedule_B!Y78","v":0},{"$f":"MH1901_Schedule_B!AA78","v":0},{"$f":"MH1901_Schedule_B!AC78+MH1901_Schedule_B!AI78","v":0},{"$f":"MH1901_Schedule_B!AE78+MH1901_Schedule_B!AK78","v":0},{"$f":"MH1901_Schedule_B!AG78+MH1901_Schedule_B!AM78","v":0},{"$f":"MH1901_Schedule_B!AO78","v":0},{"$f":"MH1901_Schedule_B!AQ78","v":0},{"$f":"MH1901_Schedule_B!AS78","v":0},{"$f":"MH1901_Schedule_B!AU78","v":0},{"$f":"MH1901_Schedule_B!BE78","v":0},{"$f":"MH1901_Schedule_B!BG78","v":0},{"$f":"MH1901_Schedule_B!AW78","v":0},{"$f":"MH1901_Schedule_B!AY78","v":0},{"$f":"MH1901_Schedule_B!BA78","v":0},{"$f":"MH1901_Schedule_B!BC78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",60,{"$f":"'LAC103'!D74","v":0},{"$f":"'LAC103'!E74","v":""},{"$f":"'LAC103'!F74","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK74+LAC102_S_PEI!DQ74","v":0},{"$f":"LAC102_S_CSS!FL74+LAC102_S_PEI!DR74","v":0},{"$f":"LAC102_S_CSS!FM74+LAC102_S_PEI!DS74","v":0},{"$f":"LAC102_S_CSS!FN74+LAC102_S_PEI!DT74","v":0},{"$f":"LAC102_S_CSS!FO74+LAC102_S_PEI!DU74","v":0},{"$f":"LAC102_S_CSS!FP74+LAC102_S_PEI!DV74","v":0},{"$f":"LAC102_S_CSS!FQ74+LAC102_S_PEI!DW74","v":0},{"$f":"LAC102_S_CSS!FR74+LAC102_S_PEI!DX74","v":0},{"$f":"LAC102_S_CSS!FS74+LAC102_S_PEI!DY74","v":0},{"$f":"LAC102_S_CSS!FT74+LAC102_S_PEI!DZ74","v":0},{"$f":"LAC102_S_CSS!FU74+LAC102_S_PEI!EA74","v":0},{"$f":"LAC102_S_CSS!FV74+LAC102_S_PEI!EB74","v":0},{"$f":"LAC102_S_CSS!FW74+LAC102_S_PEI!EC74","v":0},{"$f":"LAC102_S_CSS!FX74+LAC102_S_PEI!ED74","v":0},{"$f":"LAC102_S_CSS!FY74+LAC102_S_PEI!EE74","v":0},{"$f":"LAC102_S_CSS!FZ74+LAC102_S_PEI!EF74","v":0},{"$f":"LAC102_S_CSS!GA74+LAC102_S_PEI!EG74","v":0},{"$f":"LAC102_S_CSS!GB74+LAC102_S_PEI!EH74","v":0},{"$f":"LAC102_S_CSS!GC74+LAC102_S_PEI!EI74","v":0},{"$f":"LAC102_S_CSS!GD74+LAC102_S_PEI!EJ74","v":0},{"$f":"LAC102_S_CSS!GE74+LAC102_S_PEI!EK74","v":0},{"$f":"LAC102_S_CSS!GF74+LAC102_S_PEI!EL74","v":0},{"$f":"LAC102_S_CSS!GG74+LAC102_S_PEI!EM74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G79+MH1901_Schedule_B!F79","v":0},{"$f":"MH1901_Schedule_B!I79+MH1901_Schedule_B!J79","v":0},{"$f":"MH1901_Schedule_B!L79+MH1901_Schedule_B!M79","v":0},{"$f":"MH1901_Schedule_B!O79","v":0},{"$f":"MH1901_Schedule_B!Q79","v":0},{"$f":"MH1901_Schedule_B!S79","v":0},{"$f":"MH1901_Schedule_B!U79","v":0},{"$f":"MH1901_Schedule_B!W79","v":0},{"$f":"MH1901_Schedule_B!Y79","v":0},{"$f":"MH1901_Schedule_B!AA79","v":0},{"$f":"MH1901_Schedule_B!AC79+MH1901_Schedule_B!AI79","v":0},{"$f":"MH1901_Schedule_B!AE79+MH1901_Schedule_B!AK79","v":0},{"$f":"MH1901_Schedule_B!AG79+MH1901_Schedule_B!AM79","v":0},{"$f":"MH1901_Schedule_B!AO79","v":0},{"$f":"MH1901_Schedule_B!AQ79","v":0},{"$f":"MH1901_Schedule_B!AS79","v":0},{"$f":"MH1901_Schedule_B!AU79","v":0},{"$f":"MH1901_Schedule_B!BE79","v":0},{"$f":"MH1901_Schedule_B!BG79","v":0},{"$f":"MH1901_Schedule_B!AW79","v":0},{"$f":"MH1901_Schedule_B!AY79","v":0},{"$f":"MH1901_Schedule_B!BA79","v":0},{"$f":"MH1901_Schedule_B!BC79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",61,{"$f":"'LAC103'!D75","v":0},{"$f":"'LAC103'!E75","v":""},{"$f":"'LAC103'!F75","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK75+LAC102_S_PEI!DQ75","v":0},{"$f":"LAC102_S_CSS!FL75+LAC102_S_PEI!DR75","v":0},{"$f":"LAC102_S_CSS!FM75+LAC102_S_PEI!DS75","v":0},{"$f":"LAC102_S_CSS!FN75+LAC102_S_PEI!DT75","v":0},{"$f":"LAC102_S_CSS!FO75+LAC102_S_PEI!DU75","v":0},{"$f":"LAC102_S_CSS!FP75+LAC102_S_PEI!DV75","v":0},{"$f":"LAC102_S_CSS!FQ75+LAC102_S_PEI!DW75","v":0},{"$f":"LAC102_S_CSS!FR75+LAC102_S_PEI!DX75","v":0},{"$f":"LAC102_S_CSS!FS75+LAC102_S_PEI!DY75","v":0},{"$f":"LAC102_S_CSS!FT75+LAC102_S_PEI!DZ75","v":0},{"$f":"LAC102_S_CSS!FU75+LAC102_S_PEI!EA75","v":0},{"$f":"LAC102_S_CSS!FV75+LAC102_S_PEI!EB75","v":0},{"$f":"LAC102_S_CSS!FW75+LAC102_S_PEI!EC75","v":0},{"$f":"LAC102_S_CSS!FX75+LAC102_S_PEI!ED75","v":0},{"$f":"LAC102_S_CSS!FY75+LAC102_S_PEI!EE75","v":0},{"$f":"LAC102_S_CSS!FZ75+LAC102_S_PEI!EF75","v":0},{"$f":"LAC102_S_CSS!GA75+LAC102_S_PEI!EG75","v":0},{"$f":"LAC102_S_CSS!GB75+LAC102_S_PEI!EH75","v":0},{"$f":"LAC102_S_CSS!GC75+LAC102_S_PEI!EI75","v":0},{"$f":"LAC102_S_CSS!GD75+LAC102_S_PEI!EJ75","v":0},{"$f":"LAC102_S_CSS!GE75+LAC102_S_PEI!EK75","v":0},{"$f":"LAC102_S_CSS!GF75+LAC102_S_PEI!EL75","v":0},{"$f":"LAC102_S_CSS!GG75+LAC102_S_PEI!EM75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G80+MH1901_Schedule_B!F80","v":0},{"$f":"MH1901_Schedule_B!I80+MH1901_Schedule_B!J80","v":0},{"$f":"MH1901_Schedule_B!L80+MH1901_Schedule_B!M80","v":0},{"$f":"MH1901_Schedule_B!O80","v":0},{"$f":"MH1901_Schedule_B!Q80","v":0},{"$f":"MH1901_Schedule_B!S80","v":0},{"$f":"MH1901_Schedule_B!U80","v":0},{"$f":"MH1901_Schedule_B!W80","v":0},{"$f":"MH1901_Schedule_B!Y80","v":0},{"$f":"MH1901_Schedule_B!AA80","v":0},{"$f":"MH1901_Schedule_B!AC80+MH1901_Schedule_B!AI80","v":0},{"$f":"MH1901_Schedule_B!AE80+MH1901_Schedule_B!AK80","v":0},{"$f":"MH1901_Schedule_B!AG80+MH1901_Schedule_B!AM80","v":0},{"$f":"MH1901_Schedule_B!AO80","v":0},{"$f":"MH1901_Schedule_B!AQ80","v":0},{"$f":"MH1901_Schedule_B!AS80","v":0},{"$f":"MH1901_Schedule_B!AU80","v":0},{"$f":"MH1901_Schedule_B!BE80","v":0},{"$f":"MH1901_Schedule_B!BG80","v":0},{"$f":"MH1901_Schedule_B!AW80","v":0},{"$f":"MH1901_Schedule_B!AY80","v":0},{"$f":"MH1901_Schedule_B!BA80","v":0},{"$f":"MH1901_Schedule_B!BC80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",62,{"$f":"'LAC103'!D76","v":0},{"$f":"'LAC103'!E76","v":""},{"$f":"'LAC103'!F76","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK76+LAC102_S_PEI!DQ76","v":0},{"$f":"LAC102_S_CSS!FL76+LAC102_S_PEI!DR76","v":0},{"$f":"LAC102_S_CSS!FM76+LAC102_S_PEI!DS76","v":0},{"$f":"LAC102_S_CSS!FN76+LAC102_S_PEI!DT76","v":0},{"$f":"LAC102_S_CSS!FO76+LAC102_S_PEI!DU76","v":0},{"$f":"LAC102_S_CSS!FP76+LAC102_S_PEI!DV76","v":0},{"$f":"LAC102_S_CSS!FQ76+LAC102_S_PEI!DW76","v":0},{"$f":"LAC102_S_CSS!FR76+LAC102_S_PEI!DX76","v":0},{"$f":"LAC102_S_CSS!FS76+LAC102_S_PEI!DY76","v":0},{"$f":"LAC102_S_CSS!FT76+LAC102_S_PEI!DZ76","v":0},{"$f":"LAC102_S_CSS!FU76+LAC102_S_PEI!EA76","v":0},{"$f":"LAC102_S_CSS!FV76+LAC102_S_PEI!EB76","v":0},{"$f":"LAC102_S_CSS!FW76+LAC102_S_PEI!EC76","v":0},{"$f":"LAC102_S_CSS!FX76+LAC102_S_PEI!ED76","v":0},{"$f":"LAC102_S_CSS!FY76+LAC102_S_PEI!EE76","v":0},{"$f":"LAC102_S_CSS!FZ76+LAC102_S_PEI!EF76","v":0},{"$f":"LAC102_S_CSS!GA76+LAC102_S_PEI!EG76","v":0},{"$f":"LAC102_S_CSS!GB76+LAC102_S_PEI!EH76","v":0},{"$f":"LAC102_S_CSS!GC76+LAC102_S_PEI!EI76","v":0},{"$f":"LAC102_S_CSS!GD76+LAC102_S_PEI!EJ76","v":0},{"$f":"LAC102_S_CSS!GE76+LAC102_S_PEI!EK76","v":0},{"$f":"LAC102_S_CSS!GF76+LAC102_S_PEI!EL76","v":0},{"$f":"LAC102_S_CSS!GG76+LAC102_S_PEI!EM76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G81+MH1901_Schedule_B!F81","v":0},{"$f":"MH1901_Schedule_B!I81+MH1901_Schedule_B!J81","v":0},{"$f":"MH1901_Schedule_B!L81+MH1901_Schedule_B!M81","v":0},{"$f":"MH1901_Schedule_B!O81","v":0},{"$f":"MH1901_Schedule_B!Q81","v":0},{"$f":"MH1901_Schedule_B!S81","v":0},{"$f":"MH1901_Schedule_B!U81","v":0},{"$f":"MH1901_Schedule_B!W81","v":0},{"$f":"MH1901_Schedule_B!Y81","v":0},{"$f":"MH1901_Schedule_B!AA81","v":0},{"$f":"MH1901_Schedule_B!AC81+MH1901_Schedule_B!AI81","v":0},{"$f":"MH1901_Schedule_B!AE81+MH1901_Schedule_B!AK81","v":0},{"$f":"MH1901_Schedule_B!AG81+MH1901_Schedule_B!AM81","v":0},{"$f":"MH1901_Schedule_B!AO81","v":0},{"$f":"MH1901_Schedule_B!AQ81","v":0},{"$f":"MH1901_Schedule_B!AS81","v":0},{"$f":"MH1901_Schedule_B!AU81","v":0},{"$f":"MH1901_Schedule_B!BE81","v":0},{"$f":"MH1901_Schedule_B!BG81","v":0},{"$f":"MH1901_Schedule_B!AW81","v":0},{"$f":"MH1901_Schedule_B!AY81","v":0},{"$f":"MH1901_Schedule_B!BA81","v":0},{"$f":"MH1901_Schedule_B!BC81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",63,{"$f":"'LAC103'!D77","v":0},{"$f":"'LAC103'!E77","v":""},{"$f":"'LAC103'!F77","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK77+LAC102_S_PEI!DQ77","v":0},{"$f":"LAC102_S_CSS!FL77+LAC102_S_PEI!DR77","v":0},{"$f":"LAC102_S_CSS!FM77+LAC102_S_PEI!DS77","v":0},{"$f":"LAC102_S_CSS!FN77+LAC102_S_PEI!DT77","v":0},{"$f":"LAC102_S_CSS!FO77+LAC102_S_PEI!DU77","v":0},{"$f":"LAC102_S_CSS!FP77+LAC102_S_PEI!DV77","v":0},{"$f":"LAC102_S_CSS!FQ77+LAC102_S_PEI!DW77","v":0},{"$f":"LAC102_S_CSS!FR77+LAC102_S_PEI!DX77","v":0},{"$f":"LAC102_S_CSS!FS77+LAC102_S_PEI!DY77","v":0},{"$f":"LAC102_S_CSS!FT77+LAC102_S_PEI!DZ77","v":0},{"$f":"LAC102_S_CSS!FU77+LAC102_S_PEI!EA77","v":0},{"$f":"LAC102_S_CSS!FV77+LAC102_S_PEI!EB77","v":0},{"$f":"LAC102_S_CSS!FW77+LAC102_S_PEI!EC77","v":0},{"$f":"LAC102_S_CSS!FX77+LAC102_S_PEI!ED77","v":0},{"$f":"LAC102_S_CSS!FY77+LAC102_S_PEI!EE77","v":0},{"$f":"LAC102_S_CSS!FZ77+LAC102_S_PEI!EF77","v":0},{"$f":"LAC102_S_CSS!GA77+LAC102_S_PEI!EG77","v":0},{"$f":"LAC102_S_CSS!GB77+LAC102_S_PEI!EH77","v":0},{"$f":"LAC102_S_CSS!GC77+LAC102_S_PEI!EI77","v":0},{"$f":"LAC102_S_CSS!GD77+LAC102_S_PEI!EJ77","v":0},{"$f":"LAC102_S_CSS!GE77+LAC102_S_PEI!EK77","v":0},{"$f":"LAC102_S_CSS!GF77+LAC102_S_PEI!EL77","v":0},{"$f":"LAC102_S_CSS!GG77+LAC102_S_PEI!EM77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G82+MH1901_Schedule_B!F82","v":0},{"$f":"MH1901_Schedule_B!I82+MH1901_Schedule_B!J82","v":0},{"$f":"MH1901_Schedule_B!L82+MH1901_Schedule_B!M82","v":0},{"$f":"MH1901_Schedule_B!O82","v":0},{"$f":"MH1901_Schedule_B!Q82","v":0},{"$f":"MH1901_Schedule_B!S82","v":0},{"$f":"MH1901_Schedule_B!U82","v":0},{"$f":"MH1901_Schedule_B!W82","v":0},{"$f":"MH1901_Schedule_B!Y82","v":0},{"$f":"MH1901_Schedule_B!AA82","v":0},{"$f":"MH1901_Schedule_B!AC82+MH1901_Schedule_B!AI82","v":0},{"$f":"MH1901_Schedule_B!AE82+MH1901_Schedule_B!AK82","v":0},{"$f":"MH1901_Schedule_B!AG82+MH1901_Schedule_B!AM82","v":0},{"$f":"MH1901_Schedule_B!AO82","v":0},{"$f":"MH1901_Schedule_B!AQ82","v":0},{"$f":"MH1901_Schedule_B!AS82","v":0},{"$f":"MH1901_Schedule_B!AU82","v":0},{"$f":"MH1901_Schedule_B!BE82","v":0},{"$f":"MH1901_Schedule_B!BG82","v":0},{"$f":"MH1901_Schedule_B!AW82","v":0},{"$f":"MH1901_Schedule_B!AY82","v":0},{"$f":"MH1901_Schedule_B!BA82","v":0},{"$f":"MH1901_Schedule_B!BC82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ADI77-AEF77","v":0},0,0,0,0,0,0]
["0",64,{"$f":"'LAC103'!D78","v":0},{"$f":"'LAC103'!E78","v":""},{"$f":"'LAC103'!F78","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK78+LAC102_S_PEI!DQ78","v":0},{"$f":"LAC102_S_CSS!FL78+LAC102_S_PEI!DR78","v":0},{"$f":"LAC102_S_CSS!FM78+LAC102_S_PEI!DS78","v":0},{"$f":"LAC102_S_CSS!FN78+LAC102_S_PEI!DT78","v":0},{"$f":"LAC102_S_CSS!FO78+LAC102_S_PEI!DU78","v":0},{"$f":"LAC102_S_CSS!FP78+LAC102_S_PEI!DV78","v":0},{"$f":"LAC102_S_CSS!FQ78+LAC102_S_PEI!DW78","v":0},{"$f":"LAC102_S_CSS!FR78+LAC102_S_PEI!DX78","v":0},{"$f":"LAC102_S_CSS!FS78+LAC102_S_PEI!DY78","v":0},{"$f":"LAC102_S_CSS!FT78+LAC102_S_PEI!DZ78","v":0},{"$f":"LAC102_S_CSS!FU78+LAC102_S_PEI!EA78","v":0},{"$f":"LAC102_S_CSS!FV78+LAC102_S_PEI!EB78","v":0},{"$f":"LAC102_S_CSS!FW78+LAC102_S_PEI!EC78","v":0},{"$f":"LAC102_S_CSS!FX78+LAC102_S_PEI!ED78","v":0},{"$f":"LAC102_S_CSS!FY78+LAC102_S_PEI!EE78","v":0},{"$f":"LAC102_S_CSS!FZ78+LAC102_S_PEI!EF78","v":0},{"$f":"LAC102_S_CSS!GA78+LAC102_S_PEI!EG78","v":0},{"$f":"LAC102_S_CSS!GB78+LAC102_S_PEI!EH78","v":0},{"$f":"LAC102_S_CSS!GC78+LAC102_S_PEI!EI78","v":0},{"$f":"LAC102_S_CSS!GD78+LAC102_S_PEI!EJ78","v":0},{"$f":"LAC102_S_CSS!GE78+LAC102_S_PEI!EK78","v":0},{"$f":"LAC102_S_CSS!GF78+LAC102_S_PEI!EL78","v":0},{"$f":"LAC102_S_CSS!GG78+LAC102_S_PEI!EM78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G83+MH1901_Schedule_B!F83","v":0},{"$f":"MH1901_Schedule_B!I83+MH1901_Schedule_B!J83","v":0},{"$f":"MH1901_Schedule_B!L83+MH1901_Schedule_B!M83","v":0},{"$f":"MH1901_Schedule_B!O83","v":0},{"$f":"MH1901_Schedule_B!Q83","v":0},{"$f":"MH1901_Schedule_B!S83","v":0},{"$f":"MH1901_Schedule_B!U83","v":0},{"$f":"MH1901_Schedule_B!W83","v":0},{"$f":"MH1901_Schedule_B!Y83","v":0},{"$f":"MH1901_Schedule_B!AA83","v":0},{"$f":"MH1901_Schedule_B!AC83+MH1901_Schedule_B!AI83","v":0},{"$f":"MH1901_Schedule_B!AE83+MH1901_Schedule_B!AK83","v":0},{"$f":"MH1901_Schedule_B!AG83+MH1901_Schedule_B!AM83","v":0},{"$f":"MH1901_Schedule_B!AO83","v":0},{"$f":"MH1901_Schedule_B!AQ83","v":0},{"$f":"MH1901_Schedule_B!AS83","v":0},{"$f":"MH1901_Schedule_B!AU83","v":0},{"$f":"MH1901_Schedule_B!BE83","v":0},{"$f":"MH1901_Schedule_B!BG83","v":0},{"$f":"MH1901_Schedule_B!AW83","v":0},{"$f":"MH1901_Schedule_B!AY83","v":0},{"$f":"MH1901_Schedule_B!BA83","v":0},{"$f":"MH1901_Schedule_B!BC83","v":0},{"$f":"ACS78-ADP78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C79&D79&E79","v":"0"},65,{"$f":"'LAC103'!D79","v":0},{"$f":"'LAC103'!E79","v":""},{"$f":"'LAC103'!F79","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK79+LAC102_S_PEI!DQ79","v":0},{"$f":"LAC102_S_CSS!FL79+LAC102_S_PEI!DR79","v":0},{"$f":"LAC102_S_CSS!FM79+LAC102_S_PEI!DS79","v":0},{"$f":"LAC102_S_CSS!FN79+LAC102_S_PEI!DT79","v":0},{"$f":"LAC102_S_CSS!FO79+LAC102_S_PEI!DU79","v":0},{"$f":"LAC102_S_CSS!FP79+LAC102_S_PEI!DV79","v":0},{"$f":"LAC102_S_CSS!FQ79+LAC102_S_PEI!DW79","v":0},{"$f":"LAC102_S_CSS!FR79+LAC102_S_PEI!DX79","v":0},{"$f":"LAC102_S_CSS!FS79+LAC102_S_PEI!DY79","v":0},{"$f":"LAC102_S_CSS!FT79+LAC102_S_PEI!DZ79","v":0},{"$f":"LAC102_S_CSS!FU79+LAC102_S_PEI!EA79","v":0},{"$f":"LAC102_S_CSS!FV79+LAC102_S_PEI!EB79","v":0},{"$f":"LAC102_S_CSS!FW79+LAC102_S_PEI!EC79","v":0},{"$f":"LAC102_S_CSS!FX79+LAC102_S_PEI!ED79","v":0},{"$f":"LAC102_S_CSS!FY79+LAC102_S_PEI!EE79","v":0},{"$f":"LAC102_S_CSS!FZ79+LAC102_S_PEI!EF79","v":0},{"$f":"LAC102_S_CSS!GA79+LAC102_S_PEI!EG79","v":0},{"$f":"LAC102_S_CSS!GB79+LAC102_S_PEI!EH79","v":0},{"$f":"LAC102_S_CSS!GC79+LAC102_S_PEI!EI79","v":0},{"$f":"LAC102_S_CSS!GD79+LAC102_S_PEI!EJ79","v":0},{"$f":"LAC102_S_CSS!GE79+LAC102_S_PEI!EK79","v":0},{"$f":"LAC102_S_CSS!GF79+LAC102_S_PEI!EL79","v":0},{"$f":"LAC102_S_CSS!GG79+LAC102_S_PEI!EM79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F79,AC79,AZ79,BW79,CT79,DQ79,FK79,HE79,IB79,IY79,JV79,KS79,ZT79,AAQ79,GH79,LP79,EN79,YW79,MM79,NJ79,OG79,PD79,QA79,QX79,RU79,SR79,TO79,UL79,VI79,WF79,XZ79,XC79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G84+MH1901_Schedule_B!F84","v":0},{"$f":"MH1901_Schedule_B!I84+MH1901_Schedule_B!J84","v":0},{"$f":"MH1901_Schedule_B!L84+MH1901_Schedule_B!M84","v":0},{"$f":"MH1901_Schedule_B!O84","v":0},{"$f":"MH1901_Schedule_B!Q84","v":0},{"$f":"MH1901_Schedule_B!S84","v":0},{"$f":"MH1901_Schedule_B!U84","v":0},{"$f":"MH1901_Schedule_B!W84","v":0},{"$f":"MH1901_Schedule_B!Y84","v":0},{"$f":"MH1901_Schedule_B!AA84","v":0},{"$f":"MH1901_Schedule_B!AC84+MH1901_Schedule_B!AI84","v":0},{"$f":"MH1901_Schedule_B!AE84+MH1901_Schedule_B!AK84","v":0},{"$f":"MH1901_Schedule_B!AG84+MH1901_Schedule_B!AM84","v":0},{"$f":"MH1901_Schedule_B!AO84","v":0},{"$f":"MH1901_Schedule_B!AQ84","v":0},{"$f":"MH1901_Schedule_B!AS84","v":0},{"$f":"MH1901_Schedule_B!AU84","v":0},{"$f":"MH1901_Schedule_B!BE84","v":0},{"$f":"MH1901_Schedule_B!BG84","v":0},{"$f":"MH1901_Schedule_B!AW84","v":0},{"$f":"MH1901_Schedule_B!AY84","v":0},{"$f":"MH1901_Schedule_B!BA84","v":0},{"$f":"MH1901_Schedule_B!BC84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AND(D79=\"60\",E79= \"70\"),AND(D79=\"60\",E79= \"71\"),AND(D79=\"60\",E79= \"72\"),AND(D79=\"60\",E79= \"75\"),AND(D79=\"60\",E79= \"78\")), 0,ADK79-AEH79)","v":0},0,0,0,0]
["0",66,{"$f":"'LAC103'!D80","v":0},{"$f":"'LAC103'!E80","v":""},{"$f":"'LAC103'!F80","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK80+LAC102_S_PEI!DQ80","v":0},{"$f":"LAC102_S_CSS!FL80+LAC102_S_PEI!DR80","v":0},{"$f":"LAC102_S_CSS!FM80+LAC102_S_PEI!DS80","v":0},{"$f":"LAC102_S_CSS!FN80+LAC102_S_PEI!DT80","v":0},{"$f":"LAC102_S_CSS!FO80+LAC102_S_PEI!DU80","v":0},{"$f":"LAC102_S_CSS!FP80+LAC102_S_PEI!DV80","v":0},{"$f":"LAC102_S_CSS!FQ80+LAC102_S_PEI!DW80","v":0},{"$f":"LAC102_S_CSS!FR80+LAC102_S_PEI!DX80","v":0},{"$f":"LAC102_S_CSS!FS80+LAC102_S_PEI!DY80","v":0},{"$f":"LAC102_S_CSS!FT80+LAC102_S_PEI!DZ80","v":0},{"$f":"LAC102_S_CSS!FU80+LAC102_S_PEI!EA80","v":0},{"$f":"LAC102_S_CSS!FV80+LAC102_S_PEI!EB80","v":0},{"$f":"LAC102_S_CSS!FW80+LAC102_S_PEI!EC80","v":0},{"$f":"LAC102_S_CSS!FX80+LAC102_S_PEI!ED80","v":0},{"$f":"LAC102_S_CSS!FY80+LAC102_S_PEI!EE80","v":0},{"$f":"LAC102_S_CSS!FZ80+LAC102_S_PEI!EF80","v":0},{"$f":"LAC102_S_CSS!GA80+LAC102_S_PEI!EG80","v":0},{"$f":"LAC102_S_CSS!GB80+LAC102_S_PEI!EH80","v":0},{"$f":"LAC102_S_CSS!GC80+LAC102_S_PEI!EI80","v":0},{"$f":"LAC102_S_CSS!GD80+LAC102_S_PEI!EJ80","v":0},{"$f":"LAC102_S_CSS!GE80+LAC102_S_PEI!EK80","v":0},{"$f":"LAC102_S_CSS!GF80+LAC102_S_PEI!EL80","v":0},{"$f":"LAC102_S_CSS!GG80+LAC102_S_PEI!EM80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X80,AU80,BR80,CO80,DL80,EI80,GC80,HW80,IT80,JQ80,KN80,LK80,AAL80,ABI80,ABN80,ABO80,ABP80,GZ80,MH80,NE80,OB80,OY80,PV80,QS80,RP80,SM80,TJ80,UG80,VD80,WA80,WX80,XU80,YR80,FF80,ZO80)","v":0},0,0,0,0,{"$f":"MH1901_Schedule_B!G85+MH1901_Schedule_B!F85","v":0},{"$f":"MH1901_Schedule_B!I85+MH1901_Schedule_B!J85","v":0},{"$f":"MH1901_Schedule_B!L85+MH1901_Schedule_B!M85","v":0},{"$f":"MH1901_Schedule_B!O85","v":0},{"$f":"MH1901_Schedule_B!Q85","v":0},{"$f":"MH1901_Schedule_B!S85","v":0},{"$f":"MH1901_Schedule_B!U85","v":0},{"$f":"MH1901_Schedule_B!W85","v":0},{"$f":"MH1901_Schedule_B!Y85","v":0},{"$f":"MH1901_Schedule_B!AA85","v":0},{"$f":"MH1901_Schedule_B!AC85+MH1901_Schedule_B!AI85","v":0},{"$f":"MH1901_Schedule_B!AE85+MH1901_Schedule_B!AK85","v":0},{"$f":"MH1901_Schedule_B!AG85+MH1901_Schedule_B!AM85","v":0},{"$f":"MH1901_Schedule_B!AO85","v":0},{"$f":"MH1901_Schedule_B!AQ85","v":0},{"$f":"MH1901_Schedule_B!AS85","v":0},{"$f":"MH1901_Schedule_B!AU85","v":0},{"$f":"MH1901_Schedule_B!BE85","v":0},{"$f":"MH1901_Schedule_B!BG85","v":0},{"$f":"MH1901_Schedule_B!AW85","v":0},{"$f":"MH1901_Schedule_B!AY85","v":0},{"$f":"MH1901_Schedule_B!BA85","v":0},{"$f":"MH1901_Schedule_B!BC85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ADL80-AEI80","v":0},0,0,0]
["0",67,{"$f":"'LAC103'!D81","v":0},{"$f":"'LAC103'!E81","v":""},{"$f":"'LAC103'!F81","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK81+LAC102_S_PEI!DQ81","v":0},{"$f":"LAC102_S_CSS!FL81+LAC102_S_PEI!DR81","v":0},{"$f":"LAC102_S_CSS!FM81+LAC102_S_PEI!DS81","v":0},{"$f":"LAC102_S_CSS!FN81+LAC102_S_PEI!DT81","v":0},{"$f":"LAC102_S_CSS!FO81+LAC102_S_PEI!DU81","v":0},{"$f":"LAC102_S_CSS!FP81+LAC102_S_PEI!DV81","v":0},{"$f":"LAC102_S_CSS!FQ81+LAC102_S_PEI!DW81","v":0},{"$f":"LAC102_S_CSS!FR81+LAC102_S_PEI!DX81","v":0},{"$f":"LAC102_S_CSS!FS81+LAC102_S_PEI!DY81","v":0},{"$f":"LAC102_S_CSS!FT81+LAC102_S_PEI!DZ81","v":0},{"$f":"LAC102_S_CSS!FU81+LAC102_S_PEI!EA81","v":0},{"$f":"LAC102_S_CSS!FV81+LAC102_S_PEI!EB81","v":0},{"$f":"LAC102_S_CSS!FW81+LAC102_S_PEI!EC81","v":0},{"$f":"LAC102_S_CSS!FX81+LAC102_S_PEI!ED81","v":0},{"$f":"LAC102_S_CSS!FY81+LAC102_S_PEI!EE81","v":0},{"$f":"LAC102_S_CSS!FZ81+LAC102_S_PEI!EF81","v":0},{"$f":"LAC102_S_CSS!GA81+LAC102_S_PEI!EG81","v":0},{"$f":"LAC102_S_CSS!GB81+LAC102_S_PEI!EH81","v":0},{"$f":"LAC102_S_CSS!GC81+LAC102_S_PEI!EI81","v":0},{"$f":"LAC102_S_CSS!GD81+LAC102_S_PEI!EJ81","v":0},{"$f":"LAC102_S_CSS!GE81+LAC102_S_PEI!EK81","v":0},{"$f":"LAC102_S_CSS!GF81+LAC102_S_PEI!EL81","v":0},{"$f":"LAC102_S_CSS!GG81+LAC102_S_PEI!EM81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G86+MH1901_Schedule_B!F86","v":0},{"$f":"MH1901_Schedule_B!I86+MH1901_Schedule_B!J86","v":0},{"$f":"MH1901_Schedule_B!L86+MH1901_Schedule_B!M86","v":0},{"$f":"MH1901_Schedule_B!O86","v":0},{"$f":"MH1901_Schedule_B!Q86","v":0},{"$f":"MH1901_Schedule_B!S86","v":0},{"$f":"MH1901_Schedule_B!U86","v":0},{"$f":"MH1901_Schedule_B!W86","v":0},{"$f":"MH1901_Schedule_B!Y86","v":0},{"$f":"MH1901_Schedule_B!AA86","v":0},{"$f":"MH1901_Schedule_B!AC86+MH1901_Schedule_B!AI86","v":0},{"$f":"MH1901_Schedule_B!AE86+MH1901_Schedule_B!AK86","v":0},{"$f":"MH1901_Schedule_B!AG86+MH1901_Schedule_B!AM86","v":0},{"$f":"MH1901_Schedule_B!AO86","v":0},{"$f":"MH1901_Schedule_B!AQ86","v":0},{"$f":"MH1901_Schedule_B!AS86","v":0},{"$f":"MH1901_Schedule_B!AU86","v":0},{"$f":"MH1901_Schedule_B!BE86","v":0},{"$f":"MH1901_Schedule_B!BG86","v":0},{"$f":"MH1901_Schedule_B!AW86","v":0},{"$f":"MH1901_Schedule_B!AY86","v":0},{"$f":"MH1901_Schedule_B!BA86","v":0},{"$f":"MH1901_Schedule_B!BC86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",68,{"$f":"'LAC103'!D82","v":0},{"$f":"'LAC103'!E82","v":""},{"$f":"'LAC103'!F82","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK82+LAC102_S_PEI!DQ82","v":0},{"$f":"LAC102_S_CSS!FL82+LAC102_S_PEI!DR82","v":0},{"$f":"LAC102_S_CSS!FM82+LAC102_S_PEI!DS82","v":0},{"$f":"LAC102_S_CSS!FN82+LAC102_S_PEI!DT82","v":0},{"$f":"LAC102_S_CSS!FO82+LAC102_S_PEI!DU82","v":0},{"$f":"LAC102_S_CSS!FP82+LAC102_S_PEI!DV82","v":0},{"$f":"LAC102_S_CSS!FQ82+LAC102_S_PEI!DW82","v":0},{"$f":"LAC102_S_CSS!FR82+LAC102_S_PEI!DX82","v":0},{"$f":"LAC102_S_CSS!FS82+LAC102_S_PEI!DY82","v":0},{"$f":"LAC102_S_CSS!FT82+LAC102_S_PEI!DZ82","v":0},{"$f":"LAC102_S_CSS!FU82+LAC102_S_PEI!EA82","v":0},{"$f":"LAC102_S_CSS!FV82+LAC102_S_PEI!EB82","v":0},{"$f":"LAC102_S_CSS!FW82+LAC102_S_PEI!EC82","v":0},{"$f":"LAC102_S_CSS!FX82+LAC102_S_PEI!ED82","v":0},{"$f":"LAC102_S_CSS!FY82+LAC102_S_PEI!EE82","v":0},{"$f":"LAC102_S_CSS!FZ82+LAC102_S_PEI!EF82","v":0},{"$f":"LAC102_S_CSS!GA82+LAC102_S_PEI!EG82","v":0},{"$f":"LAC102_S_CSS!GB82+LAC102_S_PEI!EH82","v":0},{"$f":"LAC102_S_CSS!GC82+LAC102_S_PEI!EI82","v":0},{"$f":"LAC102_S_CSS!GD82+LAC102_S_PEI!EJ82","v":0},{"$f":"LAC102_S_CSS!GE82+LAC102_S_PEI!EK82","v":0},{"$f":"LAC102_S_CSS!GF82+LAC102_S_PEI!EL82","v":0},{"$f":"LAC102_S_CSS!GG82+LAC102_S_PEI!EM82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G87+MH1901_Schedule_B!F87","v":0},{"$f":"MH1901_Schedule_B!I87+MH1901_Schedule_B!J87","v":0},{"$f":"MH1901_Schedule_B!L87+MH1901_Schedule_B!M87","v":0},{"$f":"MH1901_Schedule_B!O87","v":0},{"$f":"MH1901_Schedule_B!Q87","v":0},{"$f":"MH1901_Schedule_B!S87","v":0},{"$f":"MH1901_Schedule_B!U87","v":0},{"$f":"MH1901_Schedule_B!W87","v":0},{"$f":"MH1901_Schedule_B!Y87","v":0},{"$f":"MH1901_Schedule_B!AA87","v":0},{"$f":"MH1901_Schedule_B!AC87+MH1901_Schedule_B!AI87","v":0},{"$f":"MH1901_Schedule_B!AE87+MH1901_Schedule_B!AK87","v":0},{"$f":"MH1901_Schedule_B!AG87+MH1901_Schedule_B!AM87","v":0},{"$f":"MH1901_Schedule_B!AO87","v":0},{"$f":"MH1901_Schedule_B!AQ87","v":0},{"$f":"MH1901_Schedule_B!AS87","v":0},{"$f":"MH1901_Schedule_B!AU87","v":0},{"$f":"MH1901_Schedule_B!BE87","v":0},{"$f":"MH1901_Schedule_B!BG87","v":0},{"$f":"MH1901_Schedule_B!AW87","v":0},{"$f":"MH1901_Schedule_B!AY87","v":0},{"$f":"MH1901_Schedule_B!BA87","v":0},{"$f":"MH1901_Schedule_B!BC87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",69,{"$f":"'LAC103'!D83","v":0},{"$f":"'LAC103'!E83","v":""},{"$f":"'LAC103'!F83","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK83+LAC102_S_PEI!DQ83","v":0},{"$f":"LAC102_S_CSS!FL83+LAC102_S_PEI!DR83","v":0},{"$f":"LAC102_S_CSS!FM83+LAC102_S_PEI!DS83","v":0},{"$f":"LAC102_S_CSS!FN83+LAC102_S_PEI!DT83","v":0},{"$f":"LAC102_S_CSS!FO83+LAC102_S_PEI!DU83","v":0},{"$f":"LAC102_S_CSS!FP83+LAC102_S_PEI!DV83","v":0},{"$f":"LAC102_S_CSS!FQ83+LAC102_S_PEI!DW83","v":0},{"$f":"LAC102_S_CSS!FR83+LAC102_S_PEI!DX83","v":0},{"$f":"LAC102_S_CSS!FS83+LAC102_S_PEI!DY83","v":0},{"$f":"LAC102_S_CSS!FT83+LAC102_S_PEI!DZ83","v":0},{"$f":"LAC102_S_CSS!FU83+LAC102_S_PEI!EA83","v":0},{"$f":"LAC102_S_CSS!FV83+LAC102_S_PEI!EB83","v":0},{"$f":"LAC102_S_CSS!FW83+LAC102_S_PEI!EC83","v":0},{"$f":"LAC102_S_CSS!FX83+LAC102_S_PEI!ED83","v":0},{"$f":"LAC102_S_CSS!FY83+LAC102_S_PEI!EE83","v":0},{"$f":"LAC102_S_CSS!FZ83+LAC102_S_PEI!EF83","v":0},{"$f":"LAC102_S_CSS!GA83+LAC102_S_PEI!EG83","v":0},{"$f":"LAC102_S_CSS!GB83+LAC102_S_PEI!EH83","v":0},{"$f":"LAC102_S_CSS!GC83+LAC102_S_PEI!EI83","v":0},{"$f":"LAC102_S_CSS!GD83+LAC102_S_PEI!EJ83","v":0},{"$f":"LAC102_S_CSS!GE83+LAC102_S_PEI!EK83","v":0},{"$f":"LAC102_S_CSS!GF83+LAC102_S_PEI!EL83","v":0},{"$f":"LAC102_S_CSS!GG83+LAC102_S_PEI!EM83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G88+MH1901_Schedule_B!F88","v":0},{"$f":"MH1901_Schedule_B!I88+MH1901_Schedule_B!J88","v":0},{"$f":"MH1901_Schedule_B!L88+MH1901_Schedule_B!M88","v":0},{"$f":"MH1901_Schedule_B!O88","v":0},{"$f":"MH1901_Schedule_B!Q88","v":0},{"$f":"MH1901_Schedule_B!S88","v":0},{"$f":"MH1901_Schedule_B!U88","v":0},{"$f":"MH1901_Schedule_B!W88","v":0},{"$f":"MH1901_Schedule_B!Y88","v":0},{"$f":"MH1901_Schedule_B!AA88","v":0},{"$f":"MH1901_Schedule_B!AC88+MH1901_Schedule_B!AI88","v":0},{"$f":"MH1901_Schedule_B!AE88+MH1901_Schedule_B!AK88","v":0},{"$f":"MH1901_Schedule_B!AG88+MH1901_Schedule_B!AM88","v":0},{"$f":"MH1901_Schedule_B!AO88","v":0},{"$f":"MH1901_Schedule_B!AQ88","v":0},{"$f":"MH1901_Schedule_B!AS88","v":0},{"$f":"MH1901_Schedule_B!AU88","v":0},{"$f":"MH1901_Schedule_B!BE88","v":0},{"$f":"MH1901_Schedule_B!BG88","v":0},{"$f":"MH1901_Schedule_B!AW88","v":0},{"$f":"MH1901_Schedule_B!AY88","v":0},{"$f":"MH1901_Schedule_B!BA88","v":0},{"$f":"MH1901_Schedule_B!BC88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",70,{"$f":"'LAC103'!D84","v":0},{"$f":"'LAC103'!E84","v":""},{"$f":"'LAC103'!F84","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK84+LAC102_S_PEI!DQ84","v":0},{"$f":"LAC102_S_CSS!FL84+LAC102_S_PEI!DR84","v":0},{"$f":"LAC102_S_CSS!FM84+LAC102_S_PEI!DS84","v":0},{"$f":"LAC102_S_CSS!FN84+LAC102_S_PEI!DT84","v":0},{"$f":"LAC102_S_CSS!FO84+LAC102_S_PEI!DU84","v":0},{"$f":"LAC102_S_CSS!FP84+LAC102_S_PEI!DV84","v":0},{"$f":"LAC102_S_CSS!FQ84+LAC102_S_PEI!DW84","v":0},{"$f":"LAC102_S_CSS!FR84+LAC102_S_PEI!DX84","v":0},{"$f":"LAC102_S_CSS!FS84+LAC102_S_PEI!DY84","v":0},{"$f":"LAC102_S_CSS!FT84+LAC102_S_PEI!DZ84","v":0},{"$f":"LAC102_S_CSS!FU84+LAC102_S_PEI!EA84","v":0},{"$f":"LAC102_S_CSS!FV84+LAC102_S_PEI!EB84","v":0},{"$f":"LAC102_S_CSS!FW84+LAC102_S_PEI!EC84","v":0},{"$f":"LAC102_S_CSS!FX84+LAC102_S_PEI!ED84","v":0},{"$f":"LAC102_S_CSS!FY84+LAC102_S_PEI!EE84","v":0},{"$f":"LAC102_S_CSS!FZ84+LAC102_S_PEI!EF84","v":0},{"$f":"LAC102_S_CSS!GA84+LAC102_S_PEI!EG84","v":0},{"$f":"LAC102_S_CSS!GB84+LAC102_S_PEI!EH84","v":0},{"$f":"LAC102_S_CSS!GC84+LAC102_S_PEI!EI84","v":0},{"$f":"LAC102_S_CSS!GD84+LAC102_S_PEI!EJ84","v":0},{"$f":"LAC102_S_CSS!GE84+LAC102_S_PEI!EK84","v":0},{"$f":"LAC102_S_CSS!GF84+LAC102_S_PEI!EL84","v":0},{"$f":"LAC102_S_CSS!GG84+LAC102_S_PEI!EM84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G89+MH1901_Schedule_B!F89","v":0},{"$f":"MH1901_Schedule_B!I89+MH1901_Schedule_B!J89","v":0},{"$f":"MH1901_Schedule_B!L89+MH1901_Schedule_B!M89","v":0},{"$f":"MH1901_Schedule_B!O89","v":0},{"$f":"MH1901_Schedule_B!Q89","v":0},{"$f":"MH1901_Schedule_B!S89","v":0},{"$f":"MH1901_Schedule_B!U89","v":0},{"$f":"MH1901_Schedule_B!W89","v":0},{"$f":"MH1901_Schedule_B!Y89","v":0},{"$f":"MH1901_Schedule_B!AA89","v":0},{"$f":"MH1901_Schedule_B!AC89+MH1901_Schedule_B!AI89","v":0},{"$f":"MH1901_Schedule_B!AE89+MH1901_Schedule_B!AK89","v":0},{"$f":"MH1901_Schedule_B!AG89+MH1901_Schedule_B!AM89","v":0},{"$f":"MH1901_Schedule_B!AO89","v":0},{"$f":"MH1901_Schedule_B!AQ89","v":0},{"$f":"MH1901_Schedule_B!AS89","v":0},{"$f":"MH1901_Schedule_B!AU89","v":0},{"$f":"MH1901_Schedule_B!BE89","v":0},{"$f":"MH1901_Schedule_B!BG89","v":0},{"$f":"MH1901_Schedule_B!AW89","v":0},{"$f":"MH1901_Schedule_B!AY89","v":0},{"$f":"MH1901_Schedule_B!BA89","v":0},{"$f":"MH1901_Schedule_B!BC89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",71,{"$f":"'LAC103'!D85","v":0},{"$f":"'LAC103'!E85","v":""},{"$f":"'LAC103'!F85","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK85+LAC102_S_PEI!DQ85","v":0},{"$f":"LAC102_S_CSS!FL85+LAC102_S_PEI!DR85","v":0},{"$f":"LAC102_S_CSS!FM85+LAC102_S_PEI!DS85","v":0},{"$f":"LAC102_S_CSS!FN85+LAC102_S_PEI!DT85","v":0},{"$f":"LAC102_S_CSS!FO85+LAC102_S_PEI!DU85","v":0},{"$f":"LAC102_S_CSS!FP85+LAC102_S_PEI!DV85","v":0},{"$f":"LAC102_S_CSS!FQ85+LAC102_S_PEI!DW85","v":0},{"$f":"LAC102_S_CSS!FR85+LAC102_S_PEI!DX85","v":0},{"$f":"LAC102_S_CSS!FS85+LAC102_S_PEI!DY85","v":0},{"$f":"LAC102_S_CSS!FT85+LAC102_S_PEI!DZ85","v":0},{"$f":"LAC102_S_CSS!FU85+LAC102_S_PEI!EA85","v":0},{"$f":"LAC102_S_CSS!FV85+LAC102_S_PEI!EB85","v":0},{"$f":"LAC102_S_CSS!FW85+LAC102_S_PEI!EC85","v":0},{"$f":"LAC102_S_CSS!FX85+LAC102_S_PEI!ED85","v":0},{"$f":"LAC102_S_CSS!FY85+LAC102_S_PEI!EE85","v":0},{"$f":"LAC102_S_CSS!FZ85+LAC102_S_PEI!EF85","v":0},{"$f":"LAC102_S_CSS!GA85+LAC102_S_PEI!EG85","v":0},{"$f":"LAC102_S_CSS!GB85+LAC102_S_PEI!EH85","v":0},{"$f":"LAC102_S_CSS!GC85+LAC102_S_PEI!EI85","v":0},{"$f":"LAC102_S_CSS!GD85+LAC102_S_PEI!EJ85","v":0},{"$f":"LAC102_S_CSS!GE85+LAC102_S_PEI!EK85","v":0},{"$f":"LAC102_S_CSS!GF85+LAC102_S_PEI!EL85","v":0},{"$f":"LAC102_S_CSS!GG85+LAC102_S_PEI!EM85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G90+MH1901_Schedule_B!F90","v":0},{"$f":"MH1901_Schedule_B!I90+MH1901_Schedule_B!J90","v":0},{"$f":"MH1901_Schedule_B!L90+MH1901_Schedule_B!M90","v":0},{"$f":"MH1901_Schedule_B!O90","v":0},{"$f":"MH1901_Schedule_B!Q90","v":0},{"$f":"MH1901_Schedule_B!S90","v":0},{"$f":"MH1901_Schedule_B!U90","v":0},{"$f":"MH1901_Schedule_B!W90","v":0},{"$f":"MH1901_Schedule_B!Y90","v":0},{"$f":"MH1901_Schedule_B!AA90","v":0},{"$f":"MH1901_Schedule_B!AC90+MH1901_Schedule_B!AI90","v":0},{"$f":"MH1901_Schedule_B!AE90+MH1901_Schedule_B!AK90","v":0},{"$f":"MH1901_Schedule_B!AG90+MH1901_Schedule_B!AM90","v":0},{"$f":"MH1901_Schedule_B!AO90","v":0},{"$f":"MH1901_Schedule_B!AQ90","v":0},{"$f":"MH1901_Schedule_B!AS90","v":0},{"$f":"MH1901_Schedule_B!AU90","v":0},{"$f":"MH1901_Schedule_B!BE90","v":0},{"$f":"MH1901_Schedule_B!BG90","v":0},{"$f":"MH1901_Schedule_B!AW90","v":0},{"$f":"MH1901_Schedule_B!AY90","v":0},{"$f":"MH1901_Schedule_B!BA90","v":0},{"$f":"MH1901_Schedule_B!BC90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",72,{"$f":"'LAC103'!D86","v":0},{"$f":"'LAC103'!E86","v":""},{"$f":"'LAC103'!F86","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK86+LAC102_S_PEI!DQ86","v":0},{"$f":"LAC102_S_CSS!FL86+LAC102_S_PEI!DR86","v":0},{"$f":"LAC102_S_CSS!FM86+LAC102_S_PEI!DS86","v":0},{"$f":"LAC102_S_CSS!FN86+LAC102_S_PEI!DT86","v":0},{"$f":"LAC102_S_CSS!FO86+LAC102_S_PEI!DU86","v":0},{"$f":"LAC102_S_CSS!FP86+LAC102_S_PEI!DV86","v":0},{"$f":"LAC102_S_CSS!FQ86+LAC102_S_PEI!DW86","v":0},{"$f":"LAC102_S_CSS!FR86+LAC102_S_PEI!DX86","v":0},{"$f":"LAC102_S_CSS!FS86+LAC102_S_PEI!DY86","v":0},{"$f":"LAC102_S_CSS!FT86+LAC102_S_PEI!DZ86","v":0},{"$f":"LAC102_S_CSS!FU86+LAC102_S_PEI!EA86","v":0},{"$f":"LAC102_S_CSS!FV86+LAC102_S_PEI!EB86","v":0},{"$f":"LAC102_S_CSS!FW86+LAC102_S_PEI!EC86","v":0},{"$f":"LAC102_S_CSS!FX86+LAC102_S_PEI!ED86","v":0},{"$f":"LAC102_S_CSS!FY86+LAC102_S_PEI!EE86","v":0},{"$f":"LAC102_S_CSS!FZ86+LAC102_S_PEI!EF86","v":0},{"$f":"LAC102_S_CSS!GA86+LAC102_S_PEI!EG86","v":0},{"$f":"LAC102_S_CSS!GB86+LAC102_S_PEI!EH86","v":0},{"$f":"LAC102_S_CSS!GC86+LAC102_S_PEI!EI86","v":0},{"$f":"LAC102_S_CSS!GD86+LAC102_S_PEI!EJ86","v":0},{"$f":"LAC102_S_CSS!GE86+LAC102_S_PEI!EK86","v":0},{"$f":"LAC102_S_CSS!GF86+LAC102_S_PEI!EL86","v":0},{"$f":"LAC102_S_CSS!GG86+LAC102_S_PEI!EM86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G91+MH1901_Schedule_B!F91","v":0},{"$f":"MH1901_Schedule_B!I91+MH1901_Schedule_B!J91","v":0},{"$f":"MH1901_Schedule_B!L91+MH1901_Schedule_B!M91","v":0},{"$f":"MH1901_Schedule_B!O91","v":0},{"$f":"MH1901_Schedule_B!Q91","v":0},{"$f":"MH1901_Schedule_B!S91","v":0},{"$f":"MH1901_Schedule_B!U91","v":0},{"$f":"MH1901_Schedule_B!W91","v":0},{"$f":"MH1901_Schedule_B!Y91","v":0},{"$f":"MH1901_Schedule_B!AA91","v":0},{"$f":"MH1901_Schedule_B!AC91+MH1901_Schedule_B!AI91","v":0},{"$f":"MH1901_Schedule_B!AE91+MH1901_Schedule_B!AK91","v":0},{"$f":"MH1901_Schedule_B!AG91+MH1901_Schedule_B!AM91","v":0},{"$f":"MH1901_Schedule_B!AO91","v":0},{"$f":"MH1901_Schedule_B!AQ91","v":0},{"$f":"MH1901_Schedule_B!AS91","v":0},{"$f":"MH1901_Schedule_B!AU91","v":0},{"$f":"MH1901_Schedule_B!BE91","v":0},{"$f":"MH1901_Schedule_B!BG91","v":0},{"$f":"MH1901_Schedule_B!AW91","v":0},{"$f":"MH1901_Schedule_B!AY91","v":0},{"$f":"MH1901_Schedule_B!BA91","v":0},{"$f":"MH1901_Schedule_B!BC91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",73,{"$f":"'LAC103'!D87","v":0},{"$f":"'LAC103'!E87","v":""},{"$f":"'LAC103'!F87","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK87+LAC102_S_PEI!DQ87","v":0},{"$f":"LAC102_S_CSS!FL87+LAC102_S_PEI!DR87","v":0},{"$f":"LAC102_S_CSS!FM87+LAC102_S_PEI!DS87","v":0},{"$f":"LAC102_S_CSS!FN87+LAC102_S_PEI!DT87","v":0},{"$f":"LAC102_S_CSS!FO87+LAC102_S_PEI!DU87","v":0},{"$f":"LAC102_S_CSS!FP87+LAC102_S_PEI!DV87","v":0},{"$f":"LAC102_S_CSS!FQ87+LAC102_S_PEI!DW87","v":0},{"$f":"LAC102_S_CSS!FR87+LAC102_S_PEI!DX87","v":0},{"$f":"LAC102_S_CSS!FS87+LAC102_S_PEI!DY87","v":0},{"$f":"LAC102_S_CSS!FT87+LAC102_S_PEI!DZ87","v":0},{"$f":"LAC102_S_CSS!FU87+LAC102_S_PEI!EA87","v":0},{"$f":"LAC102_S_CSS!FV87+LAC102_S_PEI!EB87","v":0},{"$f":"LAC102_S_CSS!FW87+LAC102_S_PEI!EC87","v":0},{"$f":"LAC102_S_CSS!FX87+LAC102_S_PEI!ED87","v":0},{"$f":"LAC102_S_CSS!FY87+LAC102_S_PEI!EE87","v":0},{"$f":"LAC102_S_CSS!FZ87+LAC102_S_PEI!EF87","v":0},{"$f":"LAC102_S_CSS!GA87+LAC102_S_PEI!EG87","v":0},{"$f":"LAC102_S_CSS!GB87+LAC102_S_PEI!EH87","v":0},{"$f":"LAC102_S_CSS!GC87+LAC102_S_PEI!EI87","v":0},{"$f":"LAC102_S_CSS!GD87+LAC102_S_PEI!EJ87","v":0},{"$f":"LAC102_S_CSS!GE87+LAC102_S_PEI!EK87","v":0},{"$f":"LAC102_S_CSS!GF87+LAC102_S_PEI!EL87","v":0},{"$f":"LAC102_S_CSS!GG87+LAC102_S_PEI!EM87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G92+MH1901_Schedule_B!F92","v":0},{"$f":"MH1901_Schedule_B!I92+MH1901_Schedule_B!J92","v":0},{"$f":"MH1901_Schedule_B!L92+MH1901_Schedule_B!M92","v":0},{"$f":"MH1901_Schedule_B!O92","v":0},{"$f":"MH1901_Schedule_B!Q92","v":0},{"$f":"MH1901_Schedule_B!S92","v":0},{"$f":"MH1901_Schedule_B!U92","v":0},{"$f":"MH1901_Schedule_B!W92","v":0},{"$f":"MH1901_Schedule_B!Y92","v":0},{"$f":"MH1901_Schedule_B!AA92","v":0},{"$f":"MH1901_Schedule_B!AC92+MH1901_Schedule_B!AI92","v":0},{"$f":"MH1901_Schedule_B!AE92+MH1901_Schedule_B!AK92","v":0},{"$f":"MH1901_Schedule_B!AG92+MH1901_Schedule_B!AM92","v":0},{"$f":"MH1901_Schedule_B!AO92","v":0},{"$f":"MH1901_Schedule_B!AQ92","v":0},{"$f":"MH1901_Schedule_B!AS92","v":0},{"$f":"MH1901_Schedule_B!AU92","v":0},{"$f":"MH1901_Schedule_B!BE92","v":0},{"$f":"MH1901_Schedule_B!BG92","v":0},{"$f":"MH1901_Schedule_B!AW92","v":0},{"$f":"MH1901_Schedule_B!AY92","v":0},{"$f":"MH1901_Schedule_B!BA92","v":0},{"$f":"MH1901_Schedule_B!BC92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",74,{"$f":"'LAC103'!D88","v":0},{"$f":"'LAC103'!E88","v":""},{"$f":"'LAC103'!F88","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK88+LAC102_S_PEI!DQ88","v":0},{"$f":"LAC102_S_CSS!FL88+LAC102_S_PEI!DR88","v":0},{"$f":"LAC102_S_CSS!FM88+LAC102_S_PEI!DS88","v":0},{"$f":"LAC102_S_CSS!FN88+LAC102_S_PEI!DT88","v":0},{"$f":"LAC102_S_CSS!FO88+LAC102_S_PEI!DU88","v":0},{"$f":"LAC102_S_CSS!FP88+LAC102_S_PEI!DV88","v":0},{"$f":"LAC102_S_CSS!FQ88+LAC102_S_PEI!DW88","v":0},{"$f":"LAC102_S_CSS!FR88+LAC102_S_PEI!DX88","v":0},{"$f":"LAC102_S_CSS!FS88+LAC102_S_PEI!DY88","v":0},{"$f":"LAC102_S_CSS!FT88+LAC102_S_PEI!DZ88","v":0},{"$f":"LAC102_S_CSS!FU88+LAC102_S_PEI!EA88","v":0},{"$f":"LAC102_S_CSS!FV88+LAC102_S_PEI!EB88","v":0},{"$f":"LAC102_S_CSS!FW88+LAC102_S_PEI!EC88","v":0},{"$f":"LAC102_S_CSS!FX88+LAC102_S_PEI!ED88","v":0},{"$f":"LAC102_S_CSS!FY88+LAC102_S_PEI!EE88","v":0},{"$f":"LAC102_S_CSS!FZ88+LAC102_S_PEI!EF88","v":0},{"$f":"LAC102_S_CSS!GA88+LAC102_S_PEI!EG88","v":0},{"$f":"LAC102_S_CSS!GB88+LAC102_S_PEI!EH88","v":0},{"$f":"LAC102_S_CSS!GC88+LAC102_S_PEI!EI88","v":0},{"$f":"LAC102_S_CSS!GD88+LAC102_S_PEI!EJ88","v":0},{"$f":"LAC102_S_CSS!GE88+LAC102_S_PEI!EK88","v":0},{"$f":"LAC102_S_CSS!GF88+LAC102_S_PEI!EL88","v":0},{"$f":"LAC102_S_CSS!GG88+LAC102_S_PEI!EM88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G93+MH1901_Schedule_B!F93","v":0},{"$f":"MH1901_Schedule_B!I93+MH1901_Schedule_B!J93","v":0},{"$f":"MH1901_Schedule_B!L93+MH1901_Schedule_B!M93","v":0},{"$f":"MH1901_Schedule_B!O93","v":0},{"$f":"MH1901_Schedule_B!Q93","v":0},{"$f":"MH1901_Schedule_B!S93","v":0},{"$f":"MH1901_Schedule_B!U93","v":0},{"$f":"MH1901_Schedule_B!W93","v":0},{"$f":"MH1901_Schedule_B!Y93","v":0},{"$f":"MH1901_Schedule_B!AA93","v":0},{"$f":"MH1901_Schedule_B!AC93+MH1901_Schedule_B!AI93","v":0},{"$f":"MH1901_Schedule_B!AE93+MH1901_Schedule_B!AK93","v":0},{"$f":"MH1901_Schedule_B!AG93+MH1901_Schedule_B!AM93","v":0},{"$f":"MH1901_Schedule_B!AO93","v":0},{"$f":"MH1901_Schedule_B!AQ93","v":0},{"$f":"MH1901_Schedule_B!AS93","v":0},{"$f":"MH1901_Schedule_B!AU93","v":0},{"$f":"MH1901_Schedule_B!BE93","v":0},{"$f":"MH1901_Schedule_B!BG93","v":0},{"$f":"MH1901_Schedule_B!AW93","v":0},{"$f":"MH1901_Schedule_B!AY93","v":0},{"$f":"MH1901_Schedule_B!BA93","v":0},{"$f":"MH1901_Schedule_B!BC93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",75,{"$f":"'LAC103'!D89","v":0},{"$f":"'LAC103'!E89","v":""},{"$f":"'LAC103'!F89","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK89+LAC102_S_PEI!DQ89","v":0},{"$f":"LAC102_S_CSS!FL89+LAC102_S_PEI!DR89","v":0},{"$f":"LAC102_S_CSS!FM89+LAC102_S_PEI!DS89","v":0},{"$f":"LAC102_S_CSS!FN89+LAC102_S_PEI!DT89","v":0},{"$f":"LAC102_S_CSS!FO89+LAC102_S_PEI!DU89","v":0},{"$f":"LAC102_S_CSS!FP89+LAC102_S_PEI!DV89","v":0},{"$f":"LAC102_S_CSS!FQ89+LAC102_S_PEI!DW89","v":0},{"$f":"LAC102_S_CSS!FR89+LAC102_S_PEI!DX89","v":0},{"$f":"LAC102_S_CSS!FS89+LAC102_S_PEI!DY89","v":0},{"$f":"LAC102_S_CSS!FT89+LAC102_S_PEI!DZ89","v":0},{"$f":"LAC102_S_CSS!FU89+LAC102_S_PEI!EA89","v":0},{"$f":"LAC102_S_CSS!FV89+LAC102_S_PEI!EB89","v":0},{"$f":"LAC102_S_CSS!FW89+LAC102_S_PEI!EC89","v":0},{"$f":"LAC102_S_CSS!FX89+LAC102_S_PEI!ED89","v":0},{"$f":"LAC102_S_CSS!FY89+LAC102_S_PEI!EE89","v":0},{"$f":"LAC102_S_CSS!FZ89+LAC102_S_PEI!EF89","v":0},{"$f":"LAC102_S_CSS!GA89+LAC102_S_PEI!EG89","v":0},{"$f":"LAC102_S_CSS!GB89+LAC102_S_PEI!EH89","v":0},{"$f":"LAC102_S_CSS!GC89+LAC102_S_PEI!EI89","v":0},{"$f":"LAC102_S_CSS!GD89+LAC102_S_PEI!EJ89","v":0},{"$f":"LAC102_S_CSS!GE89+LAC102_S_PEI!EK89","v":0},{"$f":"LAC102_S_CSS!GF89+LAC102_S_PEI!EL89","v":0},{"$f":"LAC102_S_CSS!GG89+LAC102_S_PEI!EM89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G94+MH1901_Schedule_B!F94","v":0},{"$f":"MH1901_Schedule_B!I94+MH1901_Schedule_B!J94","v":0},{"$f":"MH1901_Schedule_B!L94+MH1901_Schedule_B!M94","v":0},{"$f":"MH1901_Schedule_B!O94","v":0},{"$f":"MH1901_Schedule_B!Q94","v":0},{"$f":"MH1901_Schedule_B!S94","v":0},{"$f":"MH1901_Schedule_B!U94","v":0},{"$f":"MH1901_Schedule_B!W94","v":0},{"$f":"MH1901_Schedule_B!Y94","v":0},{"$f":"MH1901_Schedule_B!AA94","v":0},{"$f":"MH1901_Schedule_B!AC94+MH1901_Schedule_B!AI94","v":0},{"$f":"MH1901_Schedule_B!AE94+MH1901_Schedule_B!AK94","v":0},{"$f":"MH1901_Schedule_B!AG94+MH1901_Schedule_B!AM94","v":0},{"$f":"MH1901_Schedule_B!AO94","v":0},{"$f":"MH1901_Schedule_B!AQ94","v":0},{"$f":"MH1901_Schedule_B!AS94","v":0},{"$f":"MH1901_Schedule_B!AU94","v":0},{"$f":"MH1901_Schedule_B!BE94","v":0},{"$f":"MH1901_Schedule_B!BG94","v":0},{"$f":"MH1901_Schedule_B!AW94","v":0},{"$f":"MH1901_Schedule_B!AY94","v":0},{"$f":"MH1901_Schedule_B!BA94","v":0},{"$f":"MH1901_Schedule_B!BC94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",76,{"$f":"'LAC103'!D90","v":0},{"$f":"'LAC103'!E90","v":""},{"$f":"'LAC103'!F90","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK90+LAC102_S_PEI!DQ90","v":0},{"$f":"LAC102_S_CSS!FL90+LAC102_S_PEI!DR90","v":0},{"$f":"LAC102_S_CSS!FM90+LAC102_S_PEI!DS90","v":0},{"$f":"LAC102_S_CSS!FN90+LAC102_S_PEI!DT90","v":0},{"$f":"LAC102_S_CSS!FO90+LAC102_S_PEI!DU90","v":0},{"$f":"LAC102_S_CSS!FP90+LAC102_S_PEI!DV90","v":0},{"$f":"LAC102_S_CSS!FQ90+LAC102_S_PEI!DW90","v":0},{"$f":"LAC102_S_CSS!FR90+LAC102_S_PEI!DX90","v":0},{"$f":"LAC102_S_CSS!FS90+LAC102_S_PEI!DY90","v":0},{"$f":"LAC102_S_CSS!FT90+LAC102_S_PEI!DZ90","v":0},{"$f":"LAC102_S_CSS!FU90+LAC102_S_PEI!EA90","v":0},{"$f":"LAC102_S_CSS!FV90+LAC102_S_PEI!EB90","v":0},{"$f":"LAC102_S_CSS!FW90+LAC102_S_PEI!EC90","v":0},{"$f":"LAC102_S_CSS!FX90+LAC102_S_PEI!ED90","v":0},{"$f":"LAC102_S_CSS!FY90+LAC102_S_PEI!EE90","v":0},{"$f":"LAC102_S_CSS!FZ90+LAC102_S_PEI!EF90","v":0},{"$f":"LAC102_S_CSS!GA90+LAC102_S_PEI!EG90","v":0},{"$f":"LAC102_S_CSS!GB90+LAC102_S_PEI!EH90","v":0},{"$f":"LAC102_S_CSS!GC90+LAC102_S_PEI!EI90","v":0},{"$f":"LAC102_S_CSS!GD90+LAC102_S_PEI!EJ90","v":0},{"$f":"LAC102_S_CSS!GE90+LAC102_S_PEI!EK90","v":0},{"$f":"LAC102_S_CSS!GF90+LAC102_S_PEI!EL90","v":0},{"$f":"LAC102_S_CSS!GG90+LAC102_S_PEI!EM90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G95+MH1901_Schedule_B!F95","v":0},{"$f":"MH1901_Schedule_B!I95+MH1901_Schedule_B!J95","v":0},{"$f":"MH1901_Schedule_B!L95+MH1901_Schedule_B!M95","v":0},{"$f":"MH1901_Schedule_B!O95","v":0},{"$f":"MH1901_Schedule_B!Q95","v":0},{"$f":"MH1901_Schedule_B!S95","v":0},{"$f":"MH1901_Schedule_B!U95","v":0},{"$f":"MH1901_Schedule_B!W95","v":0},{"$f":"MH1901_Schedule_B!Y95","v":0},{"$f":"MH1901_Schedule_B!AA95","v":0},{"$f":"MH1901_Schedule_B!AC95+MH1901_Schedule_B!AI95","v":0},{"$f":"MH1901_Schedule_B!AE95+MH1901_Schedule_B!AK95","v":0},{"$f":"MH1901_Schedule_B!AG95+MH1901_Schedule_B!AM95","v":0},{"$f":"MH1901_Schedule_B!AO95","v":0},{"$f":"MH1901_Schedule_B!AQ95","v":0},{"$f":"MH1901_Schedule_B!AS95","v":0},{"$f":"MH1901_Schedule_B!AU95","v":0},{"$f":"MH1901_Schedule_B!BE95","v":0},{"$f":"MH1901_Schedule_B!BG95","v":0},{"$f":"MH1901_Schedule_B!AW95","v":0},{"$f":"MH1901_Schedule_B!AY95","v":0},{"$f":"MH1901_Schedule_B!BA95","v":0},{"$f":"MH1901_Schedule_B!BC95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",77,{"$f":"'LAC103'!D91","v":0},{"$f":"'LAC103'!E91","v":""},{"$f":"'LAC103'!F91","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK91+LAC102_S_PEI!DQ91","v":0},{"$f":"LAC102_S_CSS!FL91+LAC102_S_PEI!DR91","v":0},{"$f":"LAC102_S_CSS!FM91+LAC102_S_PEI!DS91","v":0},{"$f":"LAC102_S_CSS!FN91+LAC102_S_PEI!DT91","v":0},{"$f":"LAC102_S_CSS!FO91+LAC102_S_PEI!DU91","v":0},{"$f":"LAC102_S_CSS!FP91+LAC102_S_PEI!DV91","v":0},{"$f":"LAC102_S_CSS!FQ91+LAC102_S_PEI!DW91","v":0},{"$f":"LAC102_S_CSS!FR91+LAC102_S_PEI!DX91","v":0},{"$f":"LAC102_S_CSS!FS91+LAC102_S_PEI!DY91","v":0},{"$f":"LAC102_S_CSS!FT91+LAC102_S_PEI!DZ91","v":0},{"$f":"LAC102_S_CSS!FU91+LAC102_S_PEI!EA91","v":0},{"$f":"LAC102_S_CSS!FV91+LAC102_S_PEI!EB91","v":0},{"$f":"LAC102_S_CSS!FW91+LAC102_S_PEI!EC91","v":0},{"$f":"LAC102_S_CSS!FX91+LAC102_S_PEI!ED91","v":0},{"$f":"LAC102_S_CSS!FY91+LAC102_S_PEI!EE91","v":0},{"$f":"LAC102_S_CSS!FZ91+LAC102_S_PEI!EF91","v":0},{"$f":"LAC102_S_CSS!GA91+LAC102_S_PEI!EG91","v":0},{"$f":"LAC102_S_CSS!GB91+LAC102_S_PEI!EH91","v":0},{"$f":"LAC102_S_CSS!GC91+LAC102_S_PEI!EI91","v":0},{"$f":"LAC102_S_CSS!GD91+LAC102_S_PEI!EJ91","v":0},{"$f":"LAC102_S_CSS!GE91+LAC102_S_PEI!EK91","v":0},{"$f":"LAC102_S_CSS!GF91+LAC102_S_PEI!EL91","v":0},{"$f":"LAC102_S_CSS!GG91+LAC102_S_PEI!EM91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G96+MH1901_Schedule_B!F96","v":0},{"$f":"MH1901_Schedule_B!I96+MH1901_Schedule_B!J96","v":0},{"$f":"MH1901_Schedule_B!L96+MH1901_Schedule_B!M96","v":0},{"$f":"MH1901_Schedule_B!O96","v":0},{"$f":"MH1901_Schedule_B!Q96","v":0},{"$f":"MH1901_Schedule_B!S96","v":0},{"$f":"MH1901_Schedule_B!U96","v":0},{"$f":"MH1901_Schedule_B!W96","v":0},{"$f":"MH1901_Schedule_B!Y96","v":0},{"$f":"MH1901_Schedule_B!AA96","v":0},{"$f":"MH1901_Schedule_B!AC96+MH1901_Schedule_B!AI96","v":0},{"$f":"MH1901_Schedule_B!AE96+MH1901_Schedule_B!AK96","v":0},{"$f":"MH1901_Schedule_B!AG96+MH1901_Schedule_B!AM96","v":0},{"$f":"MH1901_Schedule_B!AO96","v":0},{"$f":"MH1901_Schedule_B!AQ96","v":0},{"$f":"MH1901_Schedule_B!AS96","v":0},{"$f":"MH1901_Schedule_B!AU96","v":0},{"$f":"MH1901_Schedule_B!BE96","v":0},{"$f":"MH1901_Schedule_B!BG96","v":0},{"$f":"MH1901_Schedule_B!AW96","v":0},{"$f":"MH1901_Schedule_B!AY96","v":0},{"$f":"MH1901_Schedule_B!BA96","v":0},{"$f":"MH1901_Schedule_B!BC96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",78,{"$f":"'LAC103'!D92","v":0},{"$f":"'LAC103'!E92","v":""},{"$f":"'LAC103'!F92","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK92+LAC102_S_PEI!DQ92","v":0},{"$f":"LAC102_S_CSS!FL92+LAC102_S_PEI!DR92","v":0},{"$f":"LAC102_S_CSS!FM92+LAC102_S_PEI!DS92","v":0},{"$f":"LAC102_S_CSS!FN92+LAC102_S_PEI!DT92","v":0},{"$f":"LAC102_S_CSS!FO92+LAC102_S_PEI!DU92","v":0},{"$f":"LAC102_S_CSS!FP92+LAC102_S_PEI!DV92","v":0},{"$f":"LAC102_S_CSS!FQ92+LAC102_S_PEI!DW92","v":0},{"$f":"LAC102_S_CSS!FR92+LAC102_S_PEI!DX92","v":0},{"$f":"LAC102_S_CSS!FS92+LAC102_S_PEI!DY92","v":0},{"$f":"LAC102_S_CSS!FT92+LAC102_S_PEI!DZ92","v":0},{"$f":"LAC102_S_CSS!FU92+LAC102_S_PEI!EA92","v":0},{"$f":"LAC102_S_CSS!FV92+LAC102_S_PEI!EB92","v":0},{"$f":"LAC102_S_CSS!FW92+LAC102_S_PEI!EC92","v":0},{"$f":"LAC102_S_CSS!FX92+LAC102_S_PEI!ED92","v":0},{"$f":"LAC102_S_CSS!FY92+LAC102_S_PEI!EE92","v":0},{"$f":"LAC102_S_CSS!FZ92+LAC102_S_PEI!EF92","v":0},{"$f":"LAC102_S_CSS!GA92+LAC102_S_PEI!EG92","v":0},{"$f":"LAC102_S_CSS!GB92+LAC102_S_PEI!EH92","v":0},{"$f":"LAC102_S_CSS!GC92+LAC102_S_PEI!EI92","v":0},{"$f":"LAC102_S_CSS!GD92+LAC102_S_PEI!EJ92","v":0},{"$f":"LAC102_S_CSS!GE92+LAC102_S_PEI!EK92","v":0},{"$f":"LAC102_S_CSS!GF92+LAC102_S_PEI!EL92","v":0},{"$f":"LAC102_S_CSS!GG92+LAC102_S_PEI!EM92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G97+MH1901_Schedule_B!F97","v":0},{"$f":"MH1901_Schedule_B!I97+MH1901_Schedule_B!J97","v":0},{"$f":"MH1901_Schedule_B!L97+MH1901_Schedule_B!M97","v":0},{"$f":"MH1901_Schedule_B!O97","v":0},{"$f":"MH1901_Schedule_B!Q97","v":0},{"$f":"MH1901_Schedule_B!S97","v":0},{"$f":"MH1901_Schedule_B!U97","v":0},{"$f":"MH1901_Schedule_B!W97","v":0},{"$f":"MH1901_Schedule_B!Y97","v":0},{"$f":"MH1901_Schedule_B!AA97","v":0},{"$f":"MH1901_Schedule_B!AC97+MH1901_Schedule_B!AI97","v":0},{"$f":"MH1901_Schedule_B!AE97+MH1901_Schedule_B!AK97","v":0},{"$f":"MH1901_Schedule_B!AG97+MH1901_Schedule_B!AM97","v":0},{"$f":"MH1901_Schedule_B!AO97","v":0},{"$f":"MH1901_Schedule_B!AQ97","v":0},{"$f":"MH1901_Schedule_B!AS97","v":0},{"$f":"MH1901_Schedule_B!AU97","v":0},{"$f":"MH1901_Schedule_B!BE97","v":0},{"$f":"MH1901_Schedule_B!BG97","v":0},{"$f":"MH1901_Schedule_B!AW97","v":0},{"$f":"MH1901_Schedule_B!AY97","v":0},{"$f":"MH1901_Schedule_B!BA97","v":0},{"$f":"MH1901_Schedule_B!BC97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",79,{"$f":"'LAC103'!D93","v":0},{"$f":"'LAC103'!E93","v":""},{"$f":"'LAC103'!F93","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK93+LAC102_S_PEI!DQ93","v":0},{"$f":"LAC102_S_CSS!FL93+LAC102_S_PEI!DR93","v":0},{"$f":"LAC102_S_CSS!FM93+LAC102_S_PEI!DS93","v":0},{"$f":"LAC102_S_CSS!FN93+LAC102_S_PEI!DT93","v":0},{"$f":"LAC102_S_CSS!FO93+LAC102_S_PEI!DU93","v":0},{"$f":"LAC102_S_CSS!FP93+LAC102_S_PEI!DV93","v":0},{"$f":"LAC102_S_CSS!FQ93+LAC102_S_PEI!DW93","v":0},{"$f":"LAC102_S_CSS!FR93+LAC102_S_PEI!DX93","v":0},{"$f":"LAC102_S_CSS!FS93+LAC102_S_PEI!DY93","v":0},{"$f":"LAC102_S_CSS!FT93+LAC102_S_PEI!DZ93","v":0},{"$f":"LAC102_S_CSS!FU93+LAC102_S_PEI!EA93","v":0},{"$f":"LAC102_S_CSS!FV93+LAC102_S_PEI!EB93","v":0},{"$f":"LAC102_S_CSS!FW93+LAC102_S_PEI!EC93","v":0},{"$f":"LAC102_S_CSS!FX93+LAC102_S_PEI!ED93","v":0},{"$f":"LAC102_S_CSS!FY93+LAC102_S_PEI!EE93","v":0},{"$f":"LAC102_S_CSS!FZ93+LAC102_S_PEI!EF93","v":0},{"$f":"LAC102_S_CSS!GA93+LAC102_S_PEI!EG93","v":0},{"$f":"LAC102_S_CSS!GB93+LAC102_S_PEI!EH93","v":0},{"$f":"LAC102_S_CSS!GC93+LAC102_S_PEI!EI93","v":0},{"$f":"LAC102_S_CSS!GD93+LAC102_S_PEI!EJ93","v":0},{"$f":"LAC102_S_CSS!GE93+LAC102_S_PEI!EK93","v":0},{"$f":"LAC102_S_CSS!GF93+LAC102_S_PEI!EL93","v":0},{"$f":"LAC102_S_CSS!GG93+LAC102_S_PEI!EM93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G98+MH1901_Schedule_B!F98","v":0},{"$f":"MH1901_Schedule_B!I98+MH1901_Schedule_B!J98","v":0},{"$f":"MH1901_Schedule_B!L98+MH1901_Schedule_B!M98","v":0},{"$f":"MH1901_Schedule_B!O98","v":0},{"$f":"MH1901_Schedule_B!Q98","v":0},{"$f":"MH1901_Schedule_B!S98","v":0},{"$f":"MH1901_Schedule_B!U98","v":0},{"$f":"MH1901_Schedule_B!W98","v":0},{"$f":"MH1901_Schedule_B!Y98","v":0},{"$f":"MH1901_Schedule_B!AA98","v":0},{"$f":"MH1901_Schedule_B!AC98+MH1901_Schedule_B!AI98","v":0},{"$f":"MH1901_Schedule_B!AE98+MH1901_Schedule_B!AK98","v":0},{"$f":"MH1901_Schedule_B!AG98+MH1901_Schedule_B!AM98","v":0},{"$f":"MH1901_Schedule_B!AO98","v":0},{"$f":"MH1901_Schedule_B!AQ98","v":0},{"$f":"MH1901_Schedule_B!AS98","v":0},{"$f":"MH1901_Schedule_B!AU98","v":0},{"$f":"MH1901_Schedule_B!BE98","v":0},{"$f":"MH1901_Schedule_B!BG98","v":0},{"$f":"MH1901_Schedule_B!AW98","v":0},{"$f":"MH1901_Schedule_B!AY98","v":0},{"$f":"MH1901_Schedule_B!BA98","v":0},{"$f":"MH1901_Schedule_B!BC98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",80,{"$f":"'LAC103'!D94","v":0},{"$f":"'LAC103'!E94","v":""},{"$f":"'LAC103'!F94","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK94+LAC102_S_PEI!DQ94","v":0},{"$f":"LAC102_S_CSS!FL94+LAC102_S_PEI!DR94","v":0},{"$f":"LAC102_S_CSS!FM94+LAC102_S_PEI!DS94","v":0},{"$f":"LAC102_S_CSS!FN94+LAC102_S_PEI!DT94","v":0},{"$f":"LAC102_S_CSS!FO94+LAC102_S_PEI!DU94","v":0},{"$f":"LAC102_S_CSS!FP94+LAC102_S_PEI!DV94","v":0},{"$f":"LAC102_S_CSS!FQ94+LAC102_S_PEI!DW94","v":0},{"$f":"LAC102_S_CSS!FR94+LAC102_S_PEI!DX94","v":0},{"$f":"LAC102_S_CSS!FS94+LAC102_S_PEI!DY94","v":0},{"$f":"LAC102_S_CSS!FT94+LAC102_S_PEI!DZ94","v":0},{"$f":"LAC102_S_CSS!FU94+LAC102_S_PEI!EA94","v":0},{"$f":"LAC102_S_CSS!FV94+LAC102_S_PEI!EB94","v":0},{"$f":"LAC102_S_CSS!FW94+LAC102_S_PEI!EC94","v":0},{"$f":"LAC102_S_CSS!FX94+LAC102_S_PEI!ED94","v":0},{"$f":"LAC102_S_CSS!FY94+LAC102_S_PEI!EE94","v":0},{"$f":"LAC102_S_CSS!FZ94+LAC102_S_PEI!EF94","v":0},{"$f":"LAC102_S_CSS!GA94+LAC102_S_PEI!EG94","v":0},{"$f":"LAC102_S_CSS!GB94+LAC102_S_PEI!EH94","v":0},{"$f":"LAC102_S_CSS!GC94+LAC102_S_PEI!EI94","v":0},{"$f":"LAC102_S_CSS!GD94+LAC102_S_PEI!EJ94","v":0},{"$f":"LAC102_S_CSS!GE94+LAC102_S_PEI!EK94","v":0},{"$f":"LAC102_S_CSS!GF94+LAC102_S_PEI!EL94","v":0},{"$f":"LAC102_S_CSS!GG94+LAC102_S_PEI!EM94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB94,AY94,BV94,CS94,DP94,EM94,GG94,IA94,IX94,JU94,KR94,LO94,AAP94,ABM94,HD94,ML94,FJ94,ZS94,NI94,OF94,PC94,PZ94,QW94,RT94,SQ94,TN94,UK94,VH94,WE94,XB94,YV94,XY94)","v":0},{"$f":"MH1901_Schedule_B!G99+MH1901_Schedule_B!F99","v":0},{"$f":"MH1901_Schedule_B!I99+MH1901_Schedule_B!J99","v":0},{"$f":"MH1901_Schedule_B!L99+MH1901_Schedule_B!M99","v":0},{"$f":"MH1901_Schedule_B!O99","v":0},{"$f":"MH1901_Schedule_B!Q99","v":0},{"$f":"MH1901_Schedule_B!S99","v":0},{"$f":"MH1901_Schedule_B!U99","v":0},{"$f":"MH1901_Schedule_B!W99","v":0},{"$f":"MH1901_Schedule_B!Y99","v":0},{"$f":"MH1901_Schedule_B!AA99","v":0},{"$f":"MH1901_Schedule_B!AC99+MH1901_Schedule_B!AI99","v":0},{"$f":"MH1901_Schedule_B!AE99+MH1901_Schedule_B!AK99","v":0},{"$f":"MH1901_Schedule_B!AG99+MH1901_Schedule_B!AM99","v":0},{"$f":"MH1901_Schedule_B!AO99","v":0},{"$f":"MH1901_Schedule_B!AQ99","v":0},{"$f":"MH1901_Schedule_B!AS99","v":0},{"$f":"MH1901_Schedule_B!AU99","v":0},{"$f":"MH1901_Schedule_B!BE99","v":0},{"$f":"MH1901_Schedule_B!BG99","v":0},{"$f":"MH1901_Schedule_B!AW99","v":0},{"$f":"MH1901_Schedule_B!AY99","v":0},{"$f":"MH1901_Schedule_B!BA99","v":0},{"$f":"MH1901_Schedule_B!BC99","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ADB94-ADY94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",81,{"$f":"'LAC103'!D95","v":0},{"$f":"'LAC103'!E95","v":""},{"$f":"'LAC103'!F95","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK95+LAC102_S_PEI!DQ95","v":0},{"$f":"LAC102_S_CSS!FL95+LAC102_S_PEI!DR95","v":0},{"$f":"LAC102_S_CSS!FM95+LAC102_S_PEI!DS95","v":0},{"$f":"LAC102_S_CSS!FN95+LAC102_S_PEI!DT95","v":0},{"$f":"LAC102_S_CSS!FO95+LAC102_S_PEI!DU95","v":0},{"$f":"LAC102_S_CSS!FP95+LAC102_S_PEI!DV95","v":0},{"$f":"LAC102_S_CSS!FQ95+LAC102_S_PEI!DW95","v":0},{"$f":"LAC102_S_CSS!FR95+LAC102_S_PEI!DX95","v":0},{"$f":"LAC102_S_CSS!FS95+LAC102_S_PEI!DY95","v":0},{"$f":"LAC102_S_CSS!FT95+LAC102_S_PEI!DZ95","v":0},{"$f":"LAC102_S_CSS!FU95+LAC102_S_PEI!EA95","v":0},{"$f":"LAC102_S_CSS!FV95+LAC102_S_PEI!EB95","v":0},{"$f":"LAC102_S_CSS!FW95+LAC102_S_PEI!EC95","v":0},{"$f":"LAC102_S_CSS!FX95+LAC102_S_PEI!ED95","v":0},{"$f":"LAC102_S_CSS!FY95+LAC102_S_PEI!EE95","v":0},{"$f":"LAC102_S_CSS!FZ95+LAC102_S_PEI!EF95","v":0},{"$f":"LAC102_S_CSS!GA95+LAC102_S_PEI!EG95","v":0},{"$f":"LAC102_S_CSS!GB95+LAC102_S_PEI!EH95","v":0},{"$f":"LAC102_S_CSS!GC95+LAC102_S_PEI!EI95","v":0},{"$f":"LAC102_S_CSS!GD95+LAC102_S_PEI!EJ95","v":0},{"$f":"LAC102_S_CSS!GE95+LAC102_S_PEI!EK95","v":0},{"$f":"LAC102_S_CSS!GF95+LAC102_S_PEI!EL95","v":0},{"$f":"LAC102_S_CSS!GG95+LAC102_S_PEI!EM95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y95,AV95,BS95,CP95,DM95,EJ95,GD95,HX95,IU95,JR95,KO95,LL95,AAM95,ABJ95,HA95,MI95,FG95,ZP95,NF95,OC95,OZ95,PW95,QT95,RQ95,SN95,TK95,UH95,VE95,WB95,WY95,YS95,XV95)","v":0},0,0,0,{"$f":"MH1901_Schedule_B!G100+MH1901_Schedule_B!F100","v":0},{"$f":"MH1901_Schedule_B!I100+MH1901_Schedule_B!J100","v":0},{"$f":"MH1901_Schedule_B!L100+MH1901_Schedule_B!M100","v":0},{"$f":"MH1901_Schedule_B!O100","v":0},{"$f":"MH1901_Schedule_B!Q100","v":0},{"$f":"MH1901_Schedule_B!S100","v":0},{"$f":"MH1901_Schedule_B!U100","v":0},{"$f":"MH1901_Schedule_B!W100","v":0},{"$f":"MH1901_Schedule_B!Y100","v":0},{"$f":"MH1901_Schedule_B!AA100","v":0},{"$f":"MH1901_Schedule_B!AC100+MH1901_Schedule_B!AI100","v":0},{"$f":"MH1901_Schedule_B!AE100+MH1901_Schedule_B!AK100","v":0},{"$f":"MH1901_Schedule_B!AG100+MH1901_Schedule_B!AM100","v":0},{"$f":"MH1901_Schedule_B!AO100","v":0},{"$f":"MH1901_Schedule_B!AQ100","v":0},{"$f":"MH1901_Schedule_B!AS100","v":0},{"$f":"MH1901_Schedule_B!AU100","v":0},{"$f":"MH1901_Schedule_B!BE100","v":0},{"$f":"MH1901_Schedule_B!BG100","v":0},{"$f":"MH1901_Schedule_B!AW100","v":0},{"$f":"MH1901_Schedule_B!AY100","v":0},{"$f":"MH1901_Schedule_B!BA100","v":0},{"$f":"MH1901_Schedule_B!BC100","v":0},{"$f":"ACS95-ADP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",82,{"$f":"'LAC103'!D96","v":0},{"$f":"'LAC103'!E96","v":""},{"$f":"'LAC103'!F96","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK96+LAC102_S_PEI!DQ96","v":0},{"$f":"LAC102_S_CSS!FL96+LAC102_S_PEI!DR96","v":0},{"$f":"LAC102_S_CSS!FM96+LAC102_S_PEI!DS96","v":0},{"$f":"LAC102_S_CSS!FN96+LAC102_S_PEI!DT96","v":0},{"$f":"LAC102_S_CSS!FO96+LAC102_S_PEI!DU96","v":0},{"$f":"LAC102_S_CSS!FP96+LAC102_S_PEI!DV96","v":0},{"$f":"LAC102_S_CSS!FQ96+LAC102_S_PEI!DW96","v":0},{"$f":"LAC102_S_CSS!FR96+LAC102_S_PEI!DX96","v":0},{"$f":"LAC102_S_CSS!FS96+LAC102_S_PEI!DY96","v":0},{"$f":"LAC102_S_CSS!FT96+LAC102_S_PEI!DZ96","v":0},{"$f":"LAC102_S_CSS!FU96+LAC102_S_PEI!EA96","v":0},{"$f":"LAC102_S_CSS!FV96+LAC102_S_PEI!EB96","v":0},{"$f":"LAC102_S_CSS!FW96+LAC102_S_PEI!EC96","v":0},{"$f":"LAC102_S_CSS!FX96+LAC102_S_PEI!ED96","v":0},{"$f":"LAC102_S_CSS!FY96+LAC102_S_PEI!EE96","v":0},{"$f":"LAC102_S_CSS!FZ96+LAC102_S_PEI!EF96","v":0},{"$f":"LAC102_S_CSS!GA96+LAC102_S_PEI!EG96","v":0},{"$f":"LAC102_S_CSS!GB96+LAC102_S_PEI!EH96","v":0},{"$f":"LAC102_S_CSS!GC96+LAC102_S_PEI!EI96","v":0},{"$f":"LAC102_S_CSS!GD96+LAC102_S_PEI!EJ96","v":0},{"$f":"LAC102_S_CSS!GE96+LAC102_S_PEI!EK96","v":0},{"$f":"LAC102_S_CSS!GF96+LAC102_S_PEI!EL96","v":0},{"$f":"LAC102_S_CSS!GG96+LAC102_S_PEI!EM96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F96,AC96,AZ96,BW96,CT96,DQ96,FK96,HE96,IB96,IY96,JV96,KS96,ZT96,AAQ96,GH96,LP96,EN96,YW96,MM96,NJ96,OG96,PD96,QA96,QX96,RU96,SR96,TO96,UL96,VI96,WF96,XZ96,XC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G101+MH1901_Schedule_B!F101","v":0},{"$f":"MH1901_Schedule_B!I101+MH1901_Schedule_B!J101","v":0},{"$f":"MH1901_Schedule_B!L101+MH1901_Schedule_B!M101","v":0},{"$f":"MH1901_Schedule_B!O101","v":0},{"$f":"MH1901_Schedule_B!Q101","v":0},{"$f":"MH1901_Schedule_B!S101","v":0},{"$f":"MH1901_Schedule_B!U101","v":0},{"$f":"MH1901_Schedule_B!W101","v":0},{"$f":"MH1901_Schedule_B!Y101","v":0},{"$f":"MH1901_Schedule_B!AA101","v":0},{"$f":"MH1901_Schedule_B!AC101+MH1901_Schedule_B!AI101","v":0},{"$f":"MH1901_Schedule_B!AE101+MH1901_Schedule_B!AK101","v":0},{"$f":"MH1901_Schedule_B!AG101+MH1901_Schedule_B!AM101","v":0},{"$f":"MH1901_Schedule_B!AO101","v":0},{"$f":"MH1901_Schedule_B!AQ101","v":0},{"$f":"MH1901_Schedule_B!AS101","v":0},{"$f":"MH1901_Schedule_B!AU101","v":0},{"$f":"MH1901_Schedule_B!BE101","v":0},{"$f":"MH1901_Schedule_B!BG101","v":0},{"$f":"MH1901_Schedule_B!AW101","v":0},{"$f":"MH1901_Schedule_B!AY101","v":0},{"$f":"MH1901_Schedule_B!BA101","v":0},{"$f":"MH1901_Schedule_B!BC101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",83,{"$f":"'LAC103'!D97","v":0},{"$f":"'LAC103'!E97","v":""},{"$f":"'LAC103'!F97","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK97+LAC102_S_PEI!DQ97","v":0},{"$f":"LAC102_S_CSS!FL97+LAC102_S_PEI!DR97","v":0},{"$f":"LAC102_S_CSS!FM97+LAC102_S_PEI!DS97","v":0},{"$f":"LAC102_S_CSS!FN97+LAC102_S_PEI!DT97","v":0},{"$f":"LAC102_S_CSS!FO97+LAC102_S_PEI!DU97","v":0},{"$f":"LAC102_S_CSS!FP97+LAC102_S_PEI!DV97","v":0},{"$f":"LAC102_S_CSS!FQ97+LAC102_S_PEI!DW97","v":0},{"$f":"LAC102_S_CSS!FR97+LAC102_S_PEI!DX97","v":0},{"$f":"LAC102_S_CSS!FS97+LAC102_S_PEI!DY97","v":0},{"$f":"LAC102_S_CSS!FT97+LAC102_S_PEI!DZ97","v":0},{"$f":"LAC102_S_CSS!FU97+LAC102_S_PEI!EA97","v":0},{"$f":"LAC102_S_CSS!FV97+LAC102_S_PEI!EB97","v":0},{"$f":"LAC102_S_CSS!FW97+LAC102_S_PEI!EC97","v":0},{"$f":"LAC102_S_CSS!FX97+LAC102_S_PEI!ED97","v":0},{"$f":"LAC102_S_CSS!FY97+LAC102_S_PEI!EE97","v":0},{"$f":"LAC102_S_CSS!FZ97+LAC102_S_PEI!EF97","v":0},{"$f":"LAC102_S_CSS!GA97+LAC102_S_PEI!EG97","v":0},{"$f":"LAC102_S_CSS!GB97+LAC102_S_PEI!EH97","v":0},{"$f":"LAC102_S_CSS!GC97+LAC102_S_PEI!EI97","v":0},{"$f":"LAC102_S_CSS!GD97+LAC102_S_PEI!EJ97","v":0},{"$f":"LAC102_S_CSS!GE97+LAC102_S_PEI!EK97","v":0},{"$f":"LAC102_S_CSS!GF97+LAC102_S_PEI!EL97","v":0},{"$f":"LAC102_S_CSS!GG97+LAC102_S_PEI!EM97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G102+MH1901_Schedule_B!F102","v":0},{"$f":"MH1901_Schedule_B!I102+MH1901_Schedule_B!J102","v":0},{"$f":"MH1901_Schedule_B!L102+MH1901_Schedule_B!M102","v":0},{"$f":"MH1901_Schedule_B!O102","v":0},{"$f":"MH1901_Schedule_B!Q102","v":0},{"$f":"MH1901_Schedule_B!S102","v":0},{"$f":"MH1901_Schedule_B!U102","v":0},{"$f":"MH1901_Schedule_B!W102","v":0},{"$f":"MH1901_Schedule_B!Y102","v":0},{"$f":"MH1901_Schedule_B!AA102","v":0},{"$f":"MH1901_Schedule_B!AC102+MH1901_Schedule_B!AI102","v":0},{"$f":"MH1901_Schedule_B!AE102+MH1901_Schedule_B!AK102","v":0},{"$f":"MH1901_Schedule_B!AG102+MH1901_Schedule_B!AM102","v":0},{"$f":"MH1901_Schedule_B!AO102","v":0},{"$f":"MH1901_Schedule_B!AQ102","v":0},{"$f":"MH1901_Schedule_B!AS102","v":0},{"$f":"MH1901_Schedule_B!AU102","v":0},{"$f":"MH1901_Schedule_B!BE102","v":0},{"$f":"MH1901_Schedule_B!BG102","v":0},{"$f":"MH1901_Schedule_B!AW102","v":0},{"$f":"MH1901_Schedule_B!AY102","v":0},{"$f":"MH1901_Schedule_B!BA102","v":0},{"$f":"MH1901_Schedule_B!BC102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",84,{"$f":"'LAC103'!D98","v":0},{"$f":"'LAC103'!E98","v":""},{"$f":"'LAC103'!F98","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LAC102_S_CSS!FK98+LAC102_S_PEI!DQ98","v":0},{"$f":"LAC102_S_CSS!FL98+LAC102_S_PEI!DR98","v":0},{"$f":"LAC102_S_CSS!FM98+LAC102_S_PEI!DS98","v":0},{"$f":"LAC102_S_CSS!FN98+LAC102_S_PEI!DT98","v":0},{"$f":"LAC102_S_CSS!FO98+LAC102_S_PEI!DU98","v":0},{"$f":"LAC102_S_CSS!FP98+LAC102_S_PEI!DV98","v":0},{"$f":"LAC102_S_CSS!FQ98+LAC102_S_PEI!DW98","v":0},{"$f":"LAC102_S_CSS!FR98+LAC102_S_PEI!DX98","v":0},{"$f":"LAC102_S_CSS!FS98+LAC102_S_PEI!DY98","v":0},{"$f":"LAC102_S_CSS!FT98+LAC102_S_PEI!DZ98","v":0},{"$f":"LAC102_S_CSS!FU98+LAC102_S_PEI!EA98","v":0},{"$f":"LAC102_S_CSS!FV98+LAC102_S_PEI!EB98","v":0},{"$f":"LAC102_S_CSS!FW98+LAC102_S_PEI!EC98","v":0},{"$f":"LAC102_S_CSS!FX98+LAC102_S_PEI!ED98","v":0},{"$f":"LAC102_S_CSS!FY98+LAC102_S_PEI!EE98","v":0},{"$f":"LAC102_S_CSS!FZ98+LAC102_S_PEI!EF98","v":0},{"$f":"LAC102_S_CSS!GA98+LAC102_S_PEI!EG98","v":0},{"$f":"LAC102_S_CSS!GB98+LAC102_S_PEI!EH98","v":0},{"$f":"LAC102_S_CSS!GC98+LAC102_S_PEI!EI98","v":0},{"$f":"LAC102_S_CSS!GD98+LAC102_S_PEI!EJ98","v":0},{"$f":"LAC102_S_CSS!GE98+LAC102_S_PEI!EK98","v":0},{"$f":"LAC102_S_CSS!GF98+LAC102_S_PEI!EL98","v":0},{"$f":"LAC102_S_CSS!GG98+LAC102_S_PEI!EM98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MH1901_Schedule_B!G103+MH1901_Schedule_B!F103","v":0},{"$f":"MH1901_Schedule_B!I103+MH1901_Schedule_B!J103","v":0},{"$f":"MH1901_Schedule_B!L103+MH1901_Schedule_B!M103","v":0},{"$f":"MH1901_Schedule_B!O103","v":0},{"$f":"MH1901_Schedule_B!Q103","v":0},{"$f":"MH1901_Schedule_B!S103","v":0},{"$f":"MH1901_Schedule_B!U103","v":0},{"$f":"MH1901_Schedule_B!W103","v":0},{"$f":"MH1901_Schedule_B!Y103","v":0},{"$f":"MH1901_Schedule_B!AA103","v":0},{"$f":"MH1901_Schedule_B!AC103+MH1901_Schedule_B!AI103","v":0},{"$f":"MH1901_Schedule_B!AE103+MH1901_Schedule_B!AK103","v":0},{"$f":"MH1901_Schedule_B!AG103+MH1901_Schedule_B!AM103","v":0},{"$f":"MH1901_Schedule_B!AO103","v":0},{"$f":"MH1901_Schedule_B!AQ103","v":0},{"$f":"MH1901_Schedule_B!AS103","v":0},{"$f":"MH1901_Schedule_B!AU103","v":0},{"$f":"MH1901_Schedule_B!BE103","v":0},{"$f":"MH1901_Schedule_B!BG103","v":0},{"$f":"MH1901_Schedule_B!AW103","v":0},{"$f":"MH1901_Schedule_B!AY103","v":0},{"$f":"MH1901_Schedule_B!BA103","v":0},{"$f":"MH1901_Schedule_B!BC103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,{"$f":"SUM(F15:F98)","v":0},{"$f":"SUM(G15:G98)","v":0},{"$f":"SUM(H15:H98)","v":0},0,0,{"$f":"SUM(K15:K98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC15:AC98)","v":0},{"$f":"SUM(AD15:AD98)","v":0},{"$f":"SUM(AE15:AE98)","v":0},{"$f":"SUM(AF15:AF98)","v":0},0,{"$f":"SUM(AH15:AH98)","v":0},{"$f":"SUM(AI15:AI98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ15:AZ98)","v":1479643},{"$f":"SUM(BA15:BA98)","v":787475},{"$f":"SUM(BB15:BB98)","v":328302},{"$f":"SUM(BC15:BC98)","v":0},0,{"$f":"SUM(BE15:BE98)","v":0},{"$f":"SUM(BF15:BF98)","v":0},0,0,0,0,0,0,0,0,0,0,0,89085,0,0,0,0,{"$f":"SUM(BW15:BW98)","v":0},{"$f":"SUM(BX15:BX98)","v":0},{"$f":"SUM(BY15:BY98)","v":0},{"$f":"SUM(BZ15:BZ98)","v":0},0,{"$f":"SUM(CB15:CB98)","v":0},{"$f":"SUM(CC15:CC98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CS15:CS98)","v":0},{"$f":"SUM(CT15:CT98)","v":0},{"$f":"SUM(CU15:CU98)","v":0},{"$f":"SUM(CV15:CV98)","v":0},{"$f":"SUM(CW15:CW98)","v":0},0,{"$f":"SUM(CY15:CY98)","v":0},{"$f":"SUM(CZ15:CZ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DP15:DP98)","v":0},{"$f":"SUM(DQ15:DQ98)","v":0},{"$f":"SUM(DR15:DR98)","v":0},{"$f":"SUM(DS15:DS98)","v":0},{"$f":"SUM(DT15:DT98)","v":0},0,{"$f":"SUM(DV15:DV98)","v":0},{"$f":"SUM(DW15:DW98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EM15:EM98)","v":0},{"$f":"SUM(EN15:EN98)","v":0},{"$f":"SUM(EO15:EO98)","v":0},{"$f":"SUM(EP15:EP98)","v":0},{"$f":"SUM(EQ15:EQ98)","v":0},0,{"$f":"SUM(ES15:ES98)","v":0},{"$f":"SUM(ET15:ET98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FJ15:FJ98)","v":0},{"$f":"SUM(FK15:FK98)","v":0},{"$f":"SUM(FL15:FL98)","v":0},{"$f":"SUM(FM15:FM98)","v":0},{"$f":"SUM(FN15:FN98)","v":0},0,{"$f":"SUM(FP15:FP98)","v":0},{"$f":"SUM(FQ15:FQ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GG15:GG98)","v":0},{"$f":"SUM(GH15:GH98)","v":0},{"$f":"SUM(GI15:GI98)","v":0},{"$f":"SUM(GJ15:GJ98)","v":0},{"$f":"SUM(GK15:GK98)","v":0},0,{"$f":"SUM(GM15:GM98)","v":0},{"$f":"SUM(GN15:GN98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HD15:HD98)","v":0},{"$f":"SUM(HE15:HE98)","v":0},{"$f":"SUM(HF15:HF98)","v":0},{"$f":"SUM(HG15:HG98)","v":0},{"$f":"SUM(HH15:HH98)","v":0},0,{"$f":"SUM(HJ15:HJ98)","v":0},{"$f":"SUM(HK15:HK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IA15:IA98)","v":0},{"$f":"SUM(IB15:IB98)","v":0},{"$f":"SUM(IC15:IC98)","v":0},{"$f":"SUM(ID15:ID98)","v":0},{"$f":"SUM(IE15:IE98)","v":0},0,{"$f":"SUM(IG15:IG98)","v":0},{"$f":"SUM(IH15:IH98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IX15:IX98)","v":0},{"$f":"SUM(IY15:IY98)","v":1203965},839982,237000,0,0,0,747470,499106,410000,119000,0,0,0,0,652414,355000,158000,37000,84003,0,0,0,0,{"$f":"SUM(JV15:JV98)","v":0},{"$f":"SUM(JW15:JW98)","v":0},{"$f":"SUM(JX15:JX98)","v":0},{"$f":"SUM(JY15:JY98)","v":0},0,{"$f":"SUM(KA15:KA98)","v":0},{"$f":"SUM(KB15:KB98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(KR15:KR98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LK15:LK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VF15:VF98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2683608,1627457,565302,0,0,0,747470,499106,410000,119000,0,0,0,0,652414,355000,{"$f":"SUM(ACL15:ACL98)","v":158000},37000,173088,0,0,0,0,2683608,1627457,565302,0,0,0,747470,499106,410000,119000,0,0,0,0,{"$f":"SUM(ADG15:ADG98)","v":652414},355000,158000,37000,173088,0,0,0,0,2683608,{"$f":"SUM(ADQ15:ADQ98)","v":1627457},565302,0,0,0,{"$f":"SUM(ADV15:ADV98)","v":747470},499106,410000,119000,{"$f":"SUM(ADZ15:ADZ98)","v":0},0,0,0,652414,355000,{"$f":"SUM(AEF15:AEF98)","v":158000},37000,173088,0,0,0,0,0,0,0,{"$f":"SUM(AEP15:AEP98)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AFA15:AFA98)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AFI15:AFI98)","v":0}]

{"sheet":"LAC102_S_CSS","index":11,"n_rows":99,"n_cols":189,"rows_kept":99,"cut":false,"hidden":false,"merged":[[12,169,12,171],[12,172,12,175],[12,176,12,178],[12,180,12,182],[12,185,12,188],[12,166,12,168],[12,123,12,125],[12,126,12,129],[12,130,12,132],[12,134,12,136],[12,139,12,142],[12,143,12,145],[12,146,12,148],[12,149,12,152],[12,153,12,155],[12,157,12,159],[12,162,12,165],[12,65,12,67],[12,70,12,73],[12,120,12,122],[12,77,12,79],[12,80,12,83],[12,84,12,86],[12,88,12,90],[12,93,12,96],[12,97,12,99],[12,100,12,102],[12,103,12,106],[12,107,12,109],[12,111,12,113],[12,116,12,119],[12,47,12,50],[12,51,12,53],[12,54,12,56],[12,57,12,60],[12,61,12,63],[11,120,11,142],[11,143,11,165],[11,166,11,188],[12,5,12,7],[12,8,12,10],[12,11,12,14],[12,15,12,17],[12,19,12,21],[12,24,12,27],[12,28,12,30],[11,97,11,119],[12,74,12,76],[12,31,12,33],[12,34,12,37],[12,38,12,40],[12,42,12,44],[8,43,9,46],[11,5,11,27],[11,28,11,50],[11,51,11,73],[11,74,11,96]]}
[null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH"]
[null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B"]
[null,null,null,null,null,"LAC 102 Supplement - MHSA CSS (08/19)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAC 102 Supplement - MHSA CSS (08/18)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAC 102 Supplement - MHSA CSS (08/18)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAC 102 Supplement - MHSA CSS (08/18)"]
[]
[null,null,null,null,null,"Entity Name",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"}]
[]
[null,null,null,null,null,"Entity Number",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"AF7","v":0}]
[]
[null,null,null,null,null,"Fiscal Year",null,{"$f":"Setup!B4","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"}]
[]
[null,null,1,{"$f":"C11+1","v":2},{"$f":"D11+1","v":3},{"$f":"E11+1","v":4},{"$f":"F11+1","v":5},{"$f":"G11+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,{"$f":"BS11+1","v":70},71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,{"$f":"EE11+1","v":134},135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187]
[null,null,null,null,null,"FSP (Full Services Partnerships)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recovery, Resiliency, & Reintegration Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative Crisis Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Linkage Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning, Outreach, & Engagement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MHSA Housing Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MHSA Other 1(Please specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[null,"0","1","2","3","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)",null,null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)"]
[null,"0","Settlement Type","Mode","SF","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20"]
[{"$f":"C15&D15&E15","v":"HOSP0514"},1,{"$f":"'LAC103'!D15","v":"HOSP"},{"$f":"'LAC103'!E15","v":"05"},{"$f":"'LAC103'!F15","v":"14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F15+AC15+AZ15+BW15+CT15+DQ15+EN15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V15+AS15+BP15+CM15+DJ15+EG15+FD15","v":0},0,0,0,0,0,0]
["HOSP0514",2,{"$f":"'LAC103'!D16","v":"HOSP"},{"$f":"'LAC103'!E16","v":"05"},{"$f":"'LAC103'!F16","v":"14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOSP0515",3,{"$f":"'LAC103'!D17","v":"HOSP"},{"$f":"'LAC103'!E17","v":"05"},{"$f":"'LAC103'!F17","v":"15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOSP0515",4,{"$f":"'LAC103'!D18","v":"HOSP"},{"$f":"'LAC103'!E18","v":"05"},{"$f":"'LAC103'!F18","v":"15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOSP0519",5,{"$f":"'LAC103'!D19","v":"HOSP"},{"$f":"'LAC103'!E19","v":"05"},{"$f":"'LAC103'!F19","v":"19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOSP0519",6,{"$f":"'LAC103'!D20","v":"HOSP"},{"$f":"'LAC103'!E20","v":"05"},{"$f":"'LAC103'!F20","v":"19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1085",7,{"$f":"'LAC103'!D21","v":"CR"},{"$f":"'LAC103'!E21","v":"10"},{"$f":"'LAC103'!F21","v":"85"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1085",8,{"$f":"'LAC103'!D22","v":"CR"},{"$f":"'LAC103'!E22","v":"10"},{"$f":"'LAC103'!F22","v":"85"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1504",9,{"$f":"'LAC103'!D23","v":"CR"},{"$f":"'LAC103'!E23","v":"15"},{"$f":"'LAC103'!F23","v":"04"},81553,50000,null,null,null,null,52000,39553,35000,null,null,null,null,null,61553,30000,null,20000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81553,50000,0,0,0,0,52000,39553,35000,0,0,0,0,0,61553,30000,0,20000,10000,0,0,0,0]
["CR1504",10,{"$f":"'LAC103'!D24","v":"CR"},{"$f":"'LAC103'!E24","v":"15"},{"$f":"'LAC103'!F24","v":"04"},null,null,20000,null,null,null,null,null,null,15000,null,null,null,null,null,null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,20000,0,0,0,0,0,0,15000,0,0,0,0,0,0,10000,0,0,0,0,0,0]
["CR1510",11,{"$f":"'LAC103'!D25","v":"CR"},{"$f":"'LAC103'!E25","v":"15"},{"$f":"'LAC103'!F25","v":"10"},145527,73607,null,null,null,null,48081,50000,45000,null,null,null,null,null,null,null,null,17000,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145527,73607,0,0,0,0,48081,50000,45000,0,0,0,0,0,0,0,0,17000,5000,0,0,0,0]
["CR1510",12,{"$f":"'LAC103'!D26","v":"CR"},{"$f":"'LAC103'!E26","v":"15"},{"$f":"'LAC103'!F26","v":"10"},null,null,30000,null,null,null,null,null,null,8000,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,30000,0,0,0,0,0,0,8000,0,0,0,0,0,0,0,0,1000,0,0,0,0]
["CR1542",13,{"$f":"'LAC103'!D27","v":"CR"},{"$f":"'LAC103'!E27","v":"15"},{"$f":"'LAC103'!F27","v":"42"},311983,235884,null,null,null,null,237867,140000,100000,null,null,null,null,null,207867,120000,null,null,19999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311983,235884,0,0,0,0,237867,140000,100000,0,0,0,0,0,207867,120000,0,0,19999,0,0,0,0]
["CR1542",14,{"$f":"'LAC103'!D28","v":"CR"},{"$f":"'LAC103'!E28","v":"15"},{"$f":"'LAC103'!F28","v":"42"},null,null,50000,null,null,null,null,null,null,30000,null,null,null,null,null,null,60000,null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,50000,0,0,0,0,0,0,30000,0,0,0,0,0,0,60000,0,10000,0,0,0,0]
["CR1552",15,{"$f":"'LAC103'!D29","v":"CR"},{"$f":"'LAC103'!E29","v":"15"},{"$f":"'LAC103'!F29","v":"52"},11398,12000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11398,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1552",16,{"$f":"'LAC103'!D30","v":"CR"},{"$f":"'LAC103'!E30","v":"15"},{"$f":"'LAC103'!F30","v":"52"},null,null,4000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,4000,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U30+AR30+BO30+CL30+DI30+EF30+FC30","v":0},0,0,0,0,0,0,0]
["CR1562",17,{"$f":"'LAC103'!D31","v":"CR"},{"$f":"'LAC103'!E31","v":"15"},{"$f":"'LAC103'!F31","v":"62"},42787,30000,null,null,null,null,35787,20000,25000,null,null,null,null,null,46787,27500,null,null,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F31+AC31+AZ31+BW31+CT31+DQ31+EN31","v":42787},30000,0,0,0,0,35787,20000,25000,0,0,0,0,0,46787,27500,0,0,{"$f":"X31+AU31+BR31+CO31+DL31+EI31+FF31","v":2500},0,0,0,0]
["CR1562",18,{"$f":"'LAC103'!D32","v":"CR"},{"$f":"'LAC103'!E32","v":"15"},{"$f":"'LAC103'!F32","v":"62"},null,null,13000,null,null,null,null,null,null,5000,null,null,null,null,null,null,9000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,13000,0,0,0,0,0,0,5000,0,0,0,0,0,0,9000,0,0,0,0,0,0]
["CR1577",19,{"$f":"'LAC103'!D33","v":"CR"},{"$f":"'LAC103'!E33","v":"15"},{"$f":"'LAC103'!F33","v":"77"},17469,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17469,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1577",20,{"$f":"'LAC103'!D34","v":"CR"},{"$f":"'LAC103'!E34","v":"15"},{"$f":"'LAC103'!F34","v":"77"},null,null,3000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4510",21,{"$f":"'LAC103'!D35","v":"CR"},{"$f":"'LAC103'!E35","v":"45"},{"$f":"'LAC103'!F35","v":"10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4510",22,{"$f":"'LAC103'!D36","v":"CR"},{"$f":"'LAC103'!E36","v":"45"},{"$f":"'LAC103'!F36","v":"10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4520",23,{"$f":"'LAC103'!D37","v":"CR"},{"$f":"'LAC103'!E37","v":"45"},{"$f":"'LAC103'!F37","v":"20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4520",24,{"$f":"'LAC103'!D38","v":"CR"},{"$f":"'LAC103'!E38","v":"45"},{"$f":"'LAC103'!F38","v":"20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR6070",25,{"$f":"'LAC103'!D39","v":"CR"},{"$f":"'LAC103'!E39","v":"60"},{"$f":"'LAC103'!F39","v":"70"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR6072",26,{"$f":"'LAC103'!D40","v":"CR"},{"$f":"'LAC103'!E40","v":"60"},{"$f":"'LAC103'!F40","v":"72"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR6075",27,{"$f":"'LAC103'!D41","v":"CR"},{"$f":"'LAC103'!E41","v":"60"},{"$f":"'LAC103'!F41","v":"75"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR6078",28,{"$f":"'LAC103'!D42","v":"CR"},{"$f":"'LAC103'!E42","v":"60"},{"$f":"'LAC103'!F42","v":"78"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",29,{"$f":"'LAC103'!D43","v":0},{"$f":"'LAC103'!E43","v":""},{"$f":"'LAC103'!F43","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",30,{"$f":"'LAC103'!D44","v":0},{"$f":"'LAC103'!E44","v":""},{"$f":"'LAC103'!F44","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",31,{"$f":"'LAC103'!D45","v":0},{"$f":"'LAC103'!E45","v":""},{"$f":"'LAC103'!F45","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",32,{"$f":"'LAC103'!D46","v":0},{"$f":"'LAC103'!E46","v":""},{"$f":"'LAC103'!F46","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V46+AS46+BP46+CM46+DJ46+EG46+FD46","v":0},0,0,0,0,0,0]
["0",33,{"$f":"'LAC103'!D47","v":0},{"$f":"'LAC103'!E47","v":""},{"$f":"'LAC103'!F47","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",34,{"$f":"'LAC103'!D48","v":0},{"$f":"'LAC103'!E48","v":""},{"$f":"'LAC103'!F48","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",35,{"$f":"'LAC103'!D49","v":0},{"$f":"'LAC103'!E49","v":""},{"$f":"'LAC103'!F49","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",36,{"$f":"'LAC103'!D50","v":0},{"$f":"'LAC103'!E50","v":""},{"$f":"'LAC103'!F50","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",37,{"$f":"'LAC103'!D51","v":0},{"$f":"'LAC103'!E51","v":""},{"$f":"'LAC103'!F51","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",38,{"$f":"'LAC103'!D52","v":0},{"$f":"'LAC103'!E52","v":""},{"$f":"'LAC103'!F52","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",39,{"$f":"'LAC103'!D53","v":0},{"$f":"'LAC103'!E53","v":""},{"$f":"'LAC103'!F53","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",40,{"$f":"'LAC103'!D54","v":0},{"$f":"'LAC103'!E54","v":""},{"$f":"'LAC103'!F54","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",41,{"$f":"'LAC103'!D55","v":0},{"$f":"'LAC103'!E55","v":""},{"$f":"'LAC103'!F55","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",42,{"$f":"'LAC103'!D56","v":0},{"$f":"'LAC103'!E56","v":""},{"$f":"'LAC103'!F56","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"O56+AL56+BI56+CF56+DC56+DZ56+EW56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",43,{"$f":"'LAC103'!D57","v":0},{"$f":"'LAC103'!E57","v":""},{"$f":"'LAC103'!F57","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F57+AC57+AZ57+BW57+CT57+DQ57+EN57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",44,{"$f":"'LAC103'!D58","v":0},{"$f":"'LAC103'!E58","v":""},{"$f":"'LAC103'!F58","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",45,{"$f":"'LAC103'!D59","v":0},{"$f":"'LAC103'!E59","v":""},{"$f":"'LAC103'!F59","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",46,{"$f":"'LAC103'!D60","v":0},{"$f":"'LAC103'!E60","v":""},{"$f":"'LAC103'!F60","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",47,{"$f":"'LAC103'!D61","v":0},{"$f":"'LAC103'!E61","v":""},{"$f":"'LAC103'!F61","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",48,{"$f":"'LAC103'!D62","v":0},{"$f":"'LAC103'!E62","v":""},{"$f":"'LAC103'!F62","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",49,{"$f":"'LAC103'!D63","v":0},{"$f":"'LAC103'!E63","v":""},{"$f":"'LAC103'!F63","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",50,{"$f":"'LAC103'!D64","v":0},{"$f":"'LAC103'!E64","v":""},{"$f":"'LAC103'!F64","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",51,{"$f":"'LAC103'!D65","v":0},{"$f":"'LAC103'!E65","v":""},{"$f":"'LAC103'!F65","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",52,{"$f":"'LAC103'!D66","v":0},{"$f":"'LAC103'!E66","v":""},{"$f":"'LAC103'!F66","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",53,{"$f":"'LAC103'!D67","v":0},{"$f":"'LAC103'!E67","v":""},{"$f":"'LAC103'!F67","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",54,{"$f":"'LAC103'!D68","v":0},{"$f":"'LAC103'!E68","v":""},{"$f":"'LAC103'!F68","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",55,{"$f":"'LAC103'!D69","v":0},{"$f":"'LAC103'!E69","v":""},{"$f":"'LAC103'!F69","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",56,{"$f":"'LAC103'!D70","v":0},{"$f":"'LAC103'!E70","v":""},{"$f":"'LAC103'!F70","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",57,{"$f":"'LAC103'!D71","v":0},{"$f":"'LAC103'!E71","v":""},{"$f":"'LAC103'!F71","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",58,{"$f":"'LAC103'!D72","v":0},{"$f":"'LAC103'!E72","v":""},{"$f":"'LAC103'!F72","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",59,{"$f":"'LAC103'!D73","v":0},{"$f":"'LAC103'!E73","v":""},{"$f":"'LAC103'!F73","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",60,{"$f":"'LAC103'!D74","v":0},{"$f":"'LAC103'!E74","v":""},{"$f":"'LAC103'!F74","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",61,{"$f":"'LAC103'!D75","v":0},{"$f":"'LAC103'!E75","v":""},{"$f":"'LAC103'!F75","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",62,{"$f":"'LAC103'!D76","v":0},{"$f":"'LAC103'!E76","v":""},{"$f":"'LAC103'!F76","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",63,{"$f":"'LAC103'!D77","v":0},{"$f":"'LAC103'!E77","v":""},{"$f":"'LAC103'!F77","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",64,{"$f":"'LAC103'!D78","v":0},{"$f":"'LAC103'!E78","v":""},{"$f":"'LAC103'!F78","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C79&D79&E79","v":"0"},65,{"$f":"'LAC103'!D79","v":0},{"$f":"'LAC103'!E79","v":""},{"$f":"'LAC103'!F79","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",66,{"$f":"'LAC103'!D80","v":0},{"$f":"'LAC103'!E80","v":""},{"$f":"'LAC103'!F80","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",67,{"$f":"'LAC103'!D81","v":0},{"$f":"'LAC103'!E81","v":""},{"$f":"'LAC103'!F81","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",68,{"$f":"'LAC103'!D82","v":0},{"$f":"'LAC103'!E82","v":""},{"$f":"'LAC103'!F82","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",69,{"$f":"'LAC103'!D83","v":0},{"$f":"'LAC103'!E83","v":""},{"$f":"'LAC103'!F83","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",70,{"$f":"'LAC103'!D84","v":0},{"$f":"'LAC103'!E84","v":""},{"$f":"'LAC103'!F84","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",71,{"$f":"'LAC103'!D85","v":0},{"$f":"'LAC103'!E85","v":""},{"$f":"'LAC103'!F85","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",72,{"$f":"'LAC103'!D86","v":0},{"$f":"'LAC103'!E86","v":""},{"$f":"'LAC103'!F86","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",73,{"$f":"'LAC103'!D87","v":0},{"$f":"'LAC103'!E87","v":""},{"$f":"'LAC103'!F87","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U87+AR87+BO87+CL87+DI87+EF87+FC87","v":0},0,0,0,0,0,0,0]
["0",74,{"$f":"'LAC103'!D88","v":0},{"$f":"'LAC103'!E88","v":""},{"$f":"'LAC103'!F88","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F88+AC88+AZ88+BW88+CT88+DQ88+EN88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",75,{"$f":"'LAC103'!D89","v":0},{"$f":"'LAC103'!E89","v":""},{"$f":"'LAC103'!F89","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",76,{"$f":"'LAC103'!D90","v":0},{"$f":"'LAC103'!E90","v":""},{"$f":"'LAC103'!F90","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",77,{"$f":"'LAC103'!D91","v":0},{"$f":"'LAC103'!E91","v":""},{"$f":"'LAC103'!F91","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",78,{"$f":"'LAC103'!D92","v":0},{"$f":"'LAC103'!E92","v":""},{"$f":"'LAC103'!F92","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",79,{"$f":"'LAC103'!D93","v":0},{"$f":"'LAC103'!E93","v":""},{"$f":"'LAC103'!F93","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",80,{"$f":"'LAC103'!D94","v":0},{"$f":"'LAC103'!E94","v":""},{"$f":"'LAC103'!F94","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",81,{"$f":"'LAC103'!D95","v":0},{"$f":"'LAC103'!E95","v":""},{"$f":"'LAC103'!F95","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",82,{"$f":"'LAC103'!D96","v":0},{"$f":"'LAC103'!E96","v":""},{"$f":"'LAC103'!F96","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",83,{"$f":"'LAC103'!D97","v":0},{"$f":"'LAC103'!E97","v":""},{"$f":"'LAC103'!F97","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",84,{"$f":"'LAC103'!D98","v":0},{"$f":"'LAC103'!E98","v":""},{"$f":"'LAC103'!F98","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,{"$f":"SUM(F15:F98)","v":610717},411491,120000,0,0,0,{"$f":"SUM(L15:L98)","v":373735},{"$f":"SUM(M15:M98)","v":249553},205000,58000,0,0,0,0,316207,177500,79000,37000,48499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CK15:CK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EW15:EW98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,610717,411491,120000,0,0,0,373735,249553,205000,58000,0,0,0,0,316207,177500,79000,37000,48499,0,0,0,0]

{"sheet":"LAC102_S_PEI","index":12,"n_rows":99,"n_cols":143,"rows_kept":99,"cut":false,"hidden":false,"merged":[[12,97,12,99],[12,57,12,60],[12,130,12,132],[12,134,12,136],[12,139,12,142],[12,107,12,109],[12,111,12,113],[12,116,12,119],[12,120,12,122],[12,123,12,125],[12,126,12,129],[12,103,12,106],[12,61,12,63],[12,65,12,67],[12,70,12,73],[12,74,12,76],[12,100,12,102],[11,120,11,142],[12,5,12,7],[12,8,12,10],[12,11,12,14],[12,15,12,17],[12,19,12,21],[12,24,12,27],[12,28,12,30],[12,31,12,33],[12,34,12,37],[11,97,11,119],[12,38,12,40],[12,42,12,44],[12,47,12,50],[12,51,12,53],[11,74,11,96],[12,54,12,56],[8,43,9,46],[11,5,11,27],[11,28,11,50],[11,51,11,73],[12,80,12,83],[12,84,12,86],[12,88,12,90],[12,93,12,96],[12,77,12,79]]}
[null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH"]
[null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULE B"]
[null,null,null,null,null,"LAC 102 Supplement - MHSA PEI (01/18)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAC 102 Supplement - MHSA PEI (01/18)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAC 102 Supplement - MHSA PEI (01/18)"]
[]
[null,null,null,null,null,"Entity Name",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Name",null,{"$f":"H5","v":"Vermont Mental Health Hospital"}]
[]
[null,null,null,null,null,"Entity Number",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number",null,{"$f":"H7","v":"00055"}]
[]
[null,null,null,null,null,"Fiscal Year",null,{"$f":"Setup!B4","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Year",null,{"$f":"H9","v":"2019 - 2020"}]
[]
[null,null,1,{"$f":"C11+1","v":2},{"$f":"D11+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BP11+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,{"$f":"EB11+1","v":131},132,133,134,135,136,137,138,139,140,141]
[null,null,null,null,null,"PEI - Children",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PEI - TAY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PEI - Adult",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PEI - Older Adult",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PEI - Special Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[null,"0","1","2","3","Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)",null,null,null,"Regular FMAP Medi-Cal Units (including: SD/MC, Crossover)",null,null,"Enhanced FMAP Non CHIP Beneficiaries",null,null,"Enhanced FMAP CHIP Beneficiaries",null,null,null,"Enhanced FMAP Medi-Cal Units (BCCTP, Pregnancy)",null,null,"Enhanced FMAP Medi-Cal Units (Refugee)","Affordable Care Act (ACA)","Affordable Care Act (ACA)",null,"MediCal for All Children\n(SB75)","Non Medi-Cal Units","MediCal Access Program (MCAP)"]
[null,"0","Settlement Type","Mode","SF","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 09/30/19","10/01/19 - 12/31/19","01/01/20 - 02/29/20","03/01/20 - 06/30/20"]
[{"$f":"C15&D15&E15","v":"HOSP0514"},1,{"$f":"'LAC103'!D15","v":"HOSP"},{"$f":"'LAC103'!E15","v":"05"},{"$f":"'LAC103'!F15","v":"14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F15,AC15,AZ15,BW15,CT15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V15,AS15,BP15,CM15,DJ15)","v":0},0,0,0,0,0,0]
["HOSP0514",2,{"$f":"'LAC103'!D16","v":"HOSP"},{"$f":"'LAC103'!E16","v":"05"},{"$f":"'LAC103'!F16","v":"14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOSP0515",3,{"$f":"'LAC103'!D17","v":"HOSP"},{"$f":"'LAC103'!E17","v":"05"},{"$f":"'LAC103'!F17","v":"15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(J17,AG17,BD17,CA17,CX17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOSP0515",4,{"$f":"'LAC103'!D18","v":"HOSP"},{"$f":"'LAC103'!E18","v":"05"},{"$f":"'LAC103'!F18","v":"15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOSP0519",5,{"$f":"'LAC103'!D19","v":"HOSP"},{"$f":"'LAC103'!E19","v":"05"},{"$f":"'LAC103'!F19","v":"19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOSP0519",6,{"$f":"'LAC103'!D20","v":"HOSP"},{"$f":"'LAC103'!E20","v":"05"},{"$f":"'LAC103'!F20","v":"19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1085",7,{"$f":"'LAC103'!D21","v":"CR"},{"$f":"'LAC103'!E21","v":"10"},{"$f":"'LAC103'!F21","v":"85"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1085",8,{"$f":"'LAC103'!D22","v":"CR"},{"$f":"'LAC103'!E22","v":"10"},{"$f":"'LAC103'!F22","v":"85"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1504",9,{"$f":"'LAC103'!D23","v":"CR"},{"$f":"'LAC103'!E23","v":"15"},{"$f":"'LAC103'!F23","v":"04"},81553,50000,null,null,null,null,52000,39553,35000,null,null,null,null,null,81553,30000,null,null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81553,50000,0,0,0,0,52000,39553,35000,0,0,0,0,0,81553,30000,0,0,10000,0,0,0,0]
["CR1504",10,{"$f":"'LAC103'!D24","v":"CR"},{"$f":"'LAC103'!E24","v":"15"},{"$f":"'LAC103'!F24","v":"04"},null,null,20000,null,null,null,null,null,null,15000,null,null,null,null,null,null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,20000,0,0,0,0,0,0,15000,0,0,0,0,0,0,10000,0,0,0,0,0,0]
["CR1510",11,{"$f":"'LAC103'!D25","v":"CR"},{"$f":"'LAC103'!E25","v":"15"},{"$f":"'LAC103'!F25","v":"10"},145527,90607,null,null,null,null,48081,50000,45000,null,null,null,null,null,null,null,null,null,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145527,90607,0,0,0,0,48081,50000,45000,0,0,0,0,0,0,0,0,0,2000,0,0,0,0]
["CR1510",12,{"$f":"'LAC103'!D26","v":"CR"},{"$f":"'LAC103'!E26","v":"15"},{"$f":"'LAC103'!F26","v":"10"},null,null,30000,null,null,null,null,null,null,11000,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,30000,0,0,0,0,0,0,11000,0,0,0,0,0,0,0,0,1000,0,0,0,0]
["CR1542",13,{"$f":"'LAC103'!D27","v":"CR"},{"$f":"'LAC103'!E27","v":"15"},{"$f":"'LAC103'!F27","v":"42"},311983,245884,null,null,null,null,237867,140000,100000,null,null,null,null,null,207867,120000,null,null,15000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311983,245884,0,0,0,0,237867,140000,100000,0,0,0,0,0,207867,120000,0,0,15000,0,0,0,0]
["CR1542",14,{"$f":"'LAC103'!D28","v":"CR"},{"$f":"'LAC103'!E28","v":"15"},{"$f":"'LAC103'!F28","v":"42"},null,null,50000,null,null,null,null,null,null,30000,null,null,null,null,null,null,60000,null,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,50000,0,0,0,0,0,0,30000,0,0,0,0,0,0,60000,0,5000,0,0,0,0]
["CR1552",15,{"$f":"'LAC103'!D29","v":"CR"},{"$f":"'LAC103'!E29","v":"15"},{"$f":"'LAC103'!F29","v":"52"},11398,12000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11398,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1552",16,{"$f":"'LAC103'!D30","v":"CR"},{"$f":"'LAC103'!E30","v":"15"},{"$f":"'LAC103'!F30","v":"52"},null,null,4000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1562",17,{"$f":"'LAC103'!D31","v":"CR"},{"$f":"'LAC103'!E31","v":"15"},{"$f":"'LAC103'!F31","v":"62"},42787,30000,null,null,null,null,35787,20000,25000,null,null,null,null,null,46787,27500,null,null,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F31,AC31,AZ31,BW31,CT31)","v":42787},30000,0,0,0,0,35787,20000,25000,0,0,0,0,0,46787,27500,{"$f":"SUM(V31,AS31,BP31,CM31,DJ31)","v":0},0,2500,0,0,0,0]
["CR1562",18,{"$f":"'LAC103'!D32","v":"CR"},{"$f":"'LAC103'!E32","v":"15"},{"$f":"'LAC103'!F32","v":"62"},null,null,13000,null,null,null,null,null,null,5000,null,null,null,null,null,null,9000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,13000,0,0,0,0,0,0,5000,0,0,0,0,0,0,9000,0,0,0,0,0,0]
["CR1577",19,{"$f":"'LAC103'!D33","v":"CR"},{"$f":"'LAC103'!E33","v":"15"},{"$f":"'LAC103'!F33","v":"77"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR1577",20,{"$f":"'LAC103'!D34","v":"CR"},{"$f":"'LAC103'!E34","v":"15"},{"$f":"'LAC103'!F34","v":"77"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4510",21,{"$f":"'LAC103'!D35","v":"CR"},{"$f":"'LAC103'!E35","v":"45"},{"$f":"'LAC103'!F35","v":"10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4510",22,{"$f":"'LAC103'!D36","v":"CR"},{"$f":"'LAC103'!E36","v":"45"},{"$f":"'LAC103'!F36","v":"10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4520",23,{"$f":"'LAC103'!D37","v":"CR"},{"$f":"'LAC103'!E37","v":"45"},{"$f":"'LAC103'!F37","v":"20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR4520",24,{"$f":"'LAC103'!D38","v":"CR"},{"$f":"'LAC103'!E38","v":"45"},{"$f":"'LAC103'!F38","v":"20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CR6070",25,{"$f":"'LAC103'!D39","v":"CR"},{"$f":"'LAC103'!E39","v":"60"},{"$f":"'LAC103'!F39","v":"70"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
["CR6072",26,{"$f":"'LAC103'!D40","v":"CR"},{"$f":"'LAC103'!E40","v":"60"},{"$f":"'LAC103'!F40","v":"72"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
["CR6075",27,{"$f":"'LAC103'!D41","v":"CR"},{"$f":"'LAC103'!E41","v":"60"},{"$f":"'LAC103'!F41","v":"75"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
["CR6078",28,{"$f":"'LAC103'!D42","v":"CR"},{"$f":"'LAC103'!E42","v":"60"},{"$f":"'LAC103'!F42","v":"78"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
["0",29,{"$f":"'LAC103'!D43","v":0},{"$f":"'LAC103'!E43","v":""},{"$f":"'LAC103'!F43","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",30,{"$f":"'LAC103'!D44","v":0},{"$f":"'LAC103'!E44","v":""},{"$f":"'LAC103'!F44","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",31,{"$f":"'LAC103'!D45","v":0},{"$f":"'LAC103'!E45","v":""},{"$f":"'LAC103'!F45","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",32,{"$f":"'LAC103'!D46","v":0},{"$f":"'LAC103'!E46","v":""},{"$f":"'LAC103'!F46","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U46,AR46,BO46,CL46,DI46)","v":0},0,0,0,0,0,0,0]
["0",33,{"$f":"'LAC103'!D47","v":0},{"$f":"'LAC103'!E47","v":""},{"$f":"'LAC103'!F47","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V47,AS47,BP47,CM47,DJ47)","v":0},0,0,0,0,0,0]
["0",34,{"$f":"'LAC103'!D48","v":0},{"$f":"'LAC103'!E48","v":""},{"$f":"'LAC103'!F48","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",35,{"$f":"'LAC103'!D49","v":0},{"$f":"'LAC103'!E49","v":""},{"$f":"'LAC103'!F49","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",36,{"$f":"'LAC103'!D50","v":0},{"$f":"'LAC103'!E50","v":""},{"$f":"'LAC103'!F50","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",37,{"$f":"'LAC103'!D51","v":0},{"$f":"'LAC103'!E51","v":""},{"$f":"'LAC103'!F51","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",38,{"$f":"'LAC103'!D52","v":0},{"$f":"'LAC103'!E52","v":""},{"$f":"'LAC103'!F52","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",39,{"$f":"'LAC103'!D53","v":0},{"$f":"'LAC103'!E53","v":""},{"$f":"'LAC103'!F53","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",40,{"$f":"'LAC103'!D54","v":0},{"$f":"'LAC103'!E54","v":""},{"$f":"'LAC103'!F54","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",41,{"$f":"'LAC103'!D55","v":0},{"$f":"'LAC103'!E55","v":""},{"$f":"'LAC103'!F55","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",42,{"$f":"'LAC103'!D56","v":0},{"$f":"'LAC103'!E56","v":""},{"$f":"'LAC103'!F56","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",43,{"$f":"'LAC103'!D57","v":0},{"$f":"'LAC103'!E57","v":""},{"$f":"'LAC103'!F57","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",44,{"$f":"'LAC103'!D58","v":0},{"$f":"'LAC103'!E58","v":""},{"$f":"'LAC103'!F58","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",45,{"$f":"'LAC103'!D59","v":0},{"$f":"'LAC103'!E59","v":""},{"$f":"'LAC103'!F59","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",46,{"$f":"'LAC103'!D60","v":0},{"$f":"'LAC103'!E60","v":""},{"$f":"'LAC103'!F60","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",47,{"$f":"'LAC103'!D61","v":0},{"$f":"'LAC103'!E61","v":""},{"$f":"'LAC103'!F61","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",48,{"$f":"'LAC103'!D62","v":0},{"$f":"'LAC103'!E62","v":""},{"$f":"'LAC103'!F62","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T62,AQ62,BN62,CK62,DH62)","v":0},0,0,0,0,0,0,0,0]
["0",49,{"$f":"'LAC103'!D63","v":0},{"$f":"'LAC103'!E63","v":""},{"$f":"'LAC103'!F63","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F63,AC63,AZ63,BW63,CT63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",50,{"$f":"'LAC103'!D64","v":0},{"$f":"'LAC103'!E64","v":""},{"$f":"'LAC103'!F64","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",51,{"$f":"'LAC103'!D65","v":0},{"$f":"'LAC103'!E65","v":""},{"$f":"'LAC103'!F65","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",52,{"$f":"'LAC103'!D66","v":0},{"$f":"'LAC103'!E66","v":""},{"$f":"'LAC103'!F66","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",53,{"$f":"'LAC103'!D67","v":0},{"$f":"'LAC103'!E67","v":""},{"$f":"'LAC103'!F67","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",54,{"$f":"'LAC103'!D68","v":0},{"$f":"'LAC103'!E68","v":""},{"$f":"'LAC103'!F68","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",55,{"$f":"'LAC103'!D69","v":0},{"$f":"'LAC103'!E69","v":""},{"$f":"'LAC103'!F69","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",56,{"$f":"'LAC103'!D70","v":0},{"$f":"'LAC103'!E70","v":""},{"$f":"'LAC103'!F70","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",57,{"$f":"'LAC103'!D71","v":0},{"$f":"'LAC103'!E71","v":""},{"$f":"'LAC103'!F71","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",58,{"$f":"'LAC103'!D72","v":0},{"$f":"'LAC103'!E72","v":""},{"$f":"'LAC103'!F72","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",59,{"$f":"'LAC103'!D73","v":0},{"$f":"'LAC103'!E73","v":""},{"$f":"'LAC103'!F73","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",60,{"$f":"'LAC103'!D74","v":0},{"$f":"'LAC103'!E74","v":""},{"$f":"'LAC103'!F74","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",61,{"$f":"'LAC103'!D75","v":0},{"$f":"'LAC103'!E75","v":""},{"$f":"'LAC103'!F75","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",62,{"$f":"'LAC103'!D76","v":0},{"$f":"'LAC103'!E76","v":""},{"$f":"'LAC103'!F76","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",63,{"$f":"'LAC103'!D77","v":0},{"$f":"'LAC103'!E77","v":""},{"$f":"'LAC103'!F77","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",64,{"$f":"'LAC103'!D78","v":0},{"$f":"'LAC103'!E78","v":""},{"$f":"'LAC103'!F78","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C79&D79&E79","v":"0"},65,{"$f":"'LAC103'!D79","v":0},{"$f":"'LAC103'!E79","v":""},{"$f":"'LAC103'!F79","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X79,AU79,BR79,CO79,DL79)","v":0},0,0,0,0]
["0",66,{"$f":"'LAC103'!D80","v":0},{"$f":"'LAC103'!E80","v":""},{"$f":"'LAC103'!F80","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",67,{"$f":"'LAC103'!D81","v":0},{"$f":"'LAC103'!E81","v":""},{"$f":"'LAC103'!F81","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V81,AS81,BP81,CM81,DJ81)","v":0},0,0,0,0,0,0]
["0",68,{"$f":"'LAC103'!D82","v":0},{"$f":"'LAC103'!E82","v":""},{"$f":"'LAC103'!F82","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",69,{"$f":"'LAC103'!D83","v":0},{"$f":"'LAC103'!E83","v":""},{"$f":"'LAC103'!F83","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",70,{"$f":"'LAC103'!D84","v":0},{"$f":"'LAC103'!E84","v":""},{"$f":"'LAC103'!F84","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",71,{"$f":"'LAC103'!D85","v":0},{"$f":"'LAC103'!E85","v":""},{"$f":"'LAC103'!F85","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",72,{"$f":"'LAC103'!D86","v":0},{"$f":"'LAC103'!E86","v":""},{"$f":"'LAC103'!F86","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",73,{"$f":"'LAC103'!D87","v":0},{"$f":"'LAC103'!E87","v":""},{"$f":"'LAC103'!F87","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",74,{"$f":"'LAC103'!D88","v":0},{"$f":"'LAC103'!E88","v":""},{"$f":"'LAC103'!F88","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",75,{"$f":"'LAC103'!D89","v":0},{"$f":"'LAC103'!E89","v":""},{"$f":"'LAC103'!F89","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",76,{"$f":"'LAC103'!D90","v":0},{"$f":"'LAC103'!E90","v":""},{"$f":"'LAC103'!F90","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",77,{"$f":"'LAC103'!D91","v":0},{"$f":"'LAC103'!E91","v":""},{"$f":"'LAC103'!F91","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",78,{"$f":"'LAC103'!D92","v":0},{"$f":"'LAC103'!E92","v":""},{"$f":"'LAC103'!F92","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",79,{"$f":"'LAC103'!D93","v":0},{"$f":"'LAC103'!E93","v":""},{"$f":"'LAC103'!F93","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",80,{"$f":"'LAC103'!D94","v":0},{"$f":"'LAC103'!E94","v":""},{"$f":"'LAC103'!F94","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",81,{"$f":"'LAC103'!D95","v":0},{"$f":"'LAC103'!E95","v":""},{"$f":"'LAC103'!F95","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F95,AC95,AZ95,BW95,CT95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",82,{"$f":"'LAC103'!D96","v":0},{"$f":"'LAC103'!E96","v":""},{"$f":"'LAC103'!F96","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA96,AX96,BU96,CR96,DO96)","v":0},0]
["0",83,{"$f":"'LAC103'!D97","v":0},{"$f":"'LAC103'!E97","v":""},{"$f":"'LAC103'!F97","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["0",84,{"$f":"'LAC103'!D98","v":0},{"$f":"'LAC103'!E98","v":""},{"$f":"'LAC103'!F98","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V98,AS98,BP98,CM98,DJ98)","v":0},0,0,0,0,0,{"$f":"SUM(AB98,AY98,BV98,CS98,DP98)","v":0}]
[null,null,null,"Total",null,{"$f":"SUM(F15:F98)","v":593248},428491,117000,0,0,0,373735,249553,205000,61000,0,0,0,0,336207,177500,79000,0,35504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CK15:CK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,593248,428491,117000,0,0,0,373735,249553,205000,61000,0,0,0,0,336207,177500,79000,0,35504,0,0,0,0]

{"sheet":"MH1901_Schedule_C","index":13,"n_rows":118,"n_cols":14,"rows_kept":118,"cut":false,"hidden":false,"merged":[[2,0,2,10],[110,6,113,6],[108,10,108,11],[6,8,6,9],[17,8,17,9],[108,4,108,5],[108,7,108,8],[107,7,107,8],[12,8,12,11]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["SUPPORTING DOCUMENTATION FOR THE METHOD USED TO ALLOCATE \nTOTALS TO MODE OF SERVICE & SERVICE FUNCTION"]
[{"$f":"\"MH1901 SCHEDULE C \"&Revision_Date","v":"MH1901 SCHEDULE C (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"&FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[]
[null,null,null,{"$f":"\"Entity Name : \"&Legal_Entity_Name","v":"Entity Name : Vermont Mental Health Hospital"},null,null,null,null,null,null,null,{"$f":"\"Entity Number : \"&Legal_Entity_Number","v":"Entity Number : 00055"}]
[]
[null,null,"Fiscal Year:",{"$f":"Setup!B4","v":"2019 - 2020"}]
[null,null,null,null,null,null,null,null,"COSTS TO BE ALLOCATED"]
[null,null,null,null,null,null,null,null,"Allowable Non-Hospital Mode Costs (MH1960 Line34,Col.J)",null,null,{"$f":"'MH1960'!N71","v":19553402}]
[]
[null,null,null,null,3,null,null,null,{"$f":"IF(ABS($L$11-SUM(E118,I114))>Rounding,\"AllowableNon-HospitalModeCostsNotEntirelyAllocated.\",\"OK\")","v":"OK"}]
[]
[]
[]
[null,null,null,"A","B","C","D","E","F","G","H","I"]
[null,null,null,null,null,null,null,null,"Allocation Basis"]
[null,null,null,"Settlement Type","Mode","SF","Total\nUnits","Eligible Direct Cost","Directly Allocated Data","Relative Value","Allocation %","Allocated Cost"]
[null,{"$f":"TRIM(D20&\"_\"&E20&\"_\"&F20&\"_\"&RIGHT(C20,1))","v":"HOSP_05_14_1"},1,{"$f":"MH1901_Schedule_B!B20","v":"HOSP"},{"$f":"IF(MH1901_Schedule_B!C20=\"\",\"\",MH1901_Schedule_B!C20)","v":"05"},{"$f":"IF(MH1901_Schedule_B!D20=\"\",\"\",MH1901_Schedule_B!D20)","v":"14"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E20)=FALSE,0,MH1901_Schedule_B!E20)","v":3120},null,3285606.0310871899,{"$f":"RelativeValue(E20,F20,$E$13,G20,M20)","v":0},{"$f":"AllocationPercent(M20,J20,I20,$H$105+$I$105,$J$105)","v":0},{"$f":"IF(G20>0,AllocatedCost(M20,H20,I20,K20,$H$105+$I$105,$L$11,G20),0)","v":3285606.0310999998},{"$f":"IF(LEN(D20)>1,AllocationMethod(D20,E20,F20,G20,H20,I20,$E$13),200)","v":400},{"$f":"IF(SUM(G20:I20)>0,DecodeAllocationType(M20,Setup!$B$33),\"\")","v":""}]
[null,{"$f":"TRIM(D21&\"_\"&E21&\"_\"&F21&\"_\"&RIGHT(C21,1))","v":"HOSP_05_14_2"},{"$f":"C20+1","v":2},{"$f":"MH1901_Schedule_B!B21","v":"HOSP"},{"$f":"IF(MH1901_Schedule_B!C21=\"\",\"\",MH1901_Schedule_B!C21)","v":"05"},{"$f":"IF(MH1901_Schedule_B!D21=\"\",\"\",MH1901_Schedule_B!D21)","v":"14"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E21)=FALSE,0,MH1901_Schedule_B!E21)","v":1000},null,1393604.3551756886,{"$f":"RelativeValue(E21,F21,$E$13,G21,M21)","v":0},{"$f":"AllocationPercent(M21,J21,I21,$H$105+$I$105,$J$105)","v":0},{"$f":"IF(G21>0,AllocatedCost(M21,H21,I21,K21,$H$105+$I$105,$L$11,G21),0)","v":1393604.3552000001},{"$f":"IF(LEN(D21)>1,AllocationMethod(D21,E21,F21,G21,H21,I21,$E$13),200)","v":400},{"$f":"IF(SUM(G21:I21)>0,DecodeAllocationType(M21,[15]Setup!$B$32),\"\")","v":""}]
[null,{"$f":"TRIM(D22&\"_\" & E22 & \"_\" &F22& \"_\" &RIGHT(C22,1))","v":"HOSP_05_15_3"},{"$f":"C21+1","v":3},{"$f":"MH1901_Schedule_B!B22","v":"HOSP"},{"$f":"IF(MH1901_Schedule_B!C22=\"\",\"\",MH1901_Schedule_B!C22)","v":"05"},{"$f":"IF(MH1901_Schedule_B!D22=\"\",\"\",MH1901_Schedule_B!D22)","v":"15"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E22)=FALSE,0,MH1901_Schedule_B!E22)","v":5890},null,6202634.462533189,0,0,{"$f":"IF(G22>0,AllocatedCost(M22,H22,I22,K22,$H$105+$I$105,$L$11,G22),0)","v":6202634.4625000004},{"$f":"IF(LEN(D22)>1,AllocationMethod(D22,E22,F22,G22,H22,I22, $E$13),200)","v":400},{"$f":"IF(SUM(G22:I22)>0,DecodeAllocationType(M22,[16]Setup!$B$32),\"\")","v":""}]
[null,"HOSP_05_15_4",4,{"$f":"MH1901_Schedule_B!B23","v":"HOSP"},{"$f":"IF(MH1901_Schedule_B!C23=\"\",\"\",MH1901_Schedule_B!C23)","v":"05"},{"$f":"IF(MH1901_Schedule_B!D23=\"\",\"\",MH1901_Schedule_B!D23)","v":"15"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E23)=FALSE,0,MH1901_Schedule_B!E23)","v":2400},null,3344650.4524216526,0,0,{"$f":"IF(G23>0,AllocatedCost(M23,H23,I23,K23,$H$105+$I$105,$L$11,G23),0)","v":3344650.4523999998},400,{"$f":"IF(SUM(G23:I23)>0,DecodeAllocationType(M23,[16]Setup!$B$32),\"\")","v":""}]
[null,"HOSP_05_19_5",5,{"$f":"MH1901_Schedule_B!B24","v":"HOSP"},{"$f":"IF(MH1901_Schedule_B!C24=\"\",\"\",MH1901_Schedule_B!C24)","v":"05"},{"$f":"IF(MH1901_Schedule_B!D24=\"\",\"\",MH1901_Schedule_B!D24)","v":"19"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E24)=FALSE,0,MH1901_Schedule_B!E24)","v":280},null,294862.07971295295,0,0,{"$f":"IF(G24>0,AllocatedCost(M24,H24,I24,K24,$H$105+$I$105,$L$11,G24),0)","v":294862.0797},400,{"$f":"IF(SUM(G24:I24)>0,DecodeAllocationType(M24,[16]Setup!$B$32),\"\")","v":""}]
[null,"HOSP_05_19_6",6,{"$f":"MH1901_Schedule_B!B25","v":"HOSP"},{"$f":"IF(MH1901_Schedule_B!C25=\"\",\"\",MH1901_Schedule_B!C25)","v":"05"},{"$f":"IF(MH1901_Schedule_B!D25=\"\",\"\",MH1901_Schedule_B!D25)","v":"19"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E25)=FALSE,0,MH1901_Schedule_B!E25)","v":110},null,153296.47906932575,0,0,{"$f":"IF(G25>0,AllocatedCost(M25,H25,I25,K25,$H$105+$I$105,$L$11,G25),0)","v":153296.4791},400,{"$f":"IF(SUM(G25:I25)>0,DecodeAllocationType(M25,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_10_85_7",7,{"$f":"MH1901_Schedule_B!B26","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C26=\"\",\"\",MH1901_Schedule_B!C26)","v":"10"},{"$f":"IF(MH1901_Schedule_B!D26=\"\",\"\",MH1901_Schedule_B!D26)","v":"85"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E26)=FALSE,0,MH1901_Schedule_B!E26)","v":8},null,588.33333333333303,0,0,{"$f":"IF(G26>0,AllocatedCost(M26,H26,I26,K26,$H$105+$I$105,$L$11,G26),0)","v":588.33330000000001},400,{"$f":"IF(SUM(G26:I26)>0,DecodeAllocationType(M26,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_10_85_8",8,{"$f":"MH1901_Schedule_B!B27","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C27=\"\",\"\",MH1901_Schedule_B!C27)","v":"10"},{"$f":"IF(MH1901_Schedule_B!D27=\"\",\"\",MH1901_Schedule_B!D27)","v":"85"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E27)=FALSE,0,MH1901_Schedule_B!E27)","v":2},null,177.666666666667,0,0,{"$f":"IF(G27>0,AllocatedCost(M27,H27,I27,K27,$H$105+$I$105,$L$11,G27),0)","v":177.66669999999999},400,{"$f":"IF(SUM(G27:I27)>0,DecodeAllocationType(M27,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_04_9",9,{"$f":"MH1901_Schedule_B!B28","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C28=\"\",\"\",MH1901_Schedule_B!C28)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D28=\"\",\"\",MH1901_Schedule_B!D28)","v":"04"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E28)=FALSE,0,MH1901_Schedule_B!E28)","v":1128977},null,1694418.3333333335,0,0,{"$f":"IF(G28>0,AllocatedCost(M28,H28,I28,K28,$H$105+$I$105,$L$11,G28),0)","v":1694418.3333000001},400,{"$f":"IF(SUM(G28:I28)>0,DecodeAllocationType(M28,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_04_0",10,{"$f":"MH1901_Schedule_B!B29","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C29=\"\",\"\",MH1901_Schedule_B!C29)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D29=\"\",\"\",MH1901_Schedule_B!D29)","v":"04"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E29)=FALSE,0,MH1901_Schedule_B!E29)","v":145000},null,338883.66666666669,0,0,{"$f":"IF(G29>0,AllocatedCost(M29,H29,I29,K29,$H$105+$I$105,$L$11,G29),0)","v":338883.6667},400,{"$f":"IF(SUM(G29:I29)>0,DecodeAllocationType(M29,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_10_1",11,{"$f":"MH1901_Schedule_B!B30","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C30=\"\",\"\",MH1901_Schedule_B!C30)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D30=\"\",\"\",MH1901_Schedule_B!D30)","v":"10"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E30)=FALSE,0,MH1901_Schedule_B!E30)","v":1144645},null,2412366.6666666665,0,0,{"$f":"IF(G30>0,AllocatedCost(M30,H30,I30,K30,$H$105+$I$105,$L$11,G30),0)","v":2412366.6666999999},400,{"$f":"IF(SUM(G30:I30)>0,DecodeAllocationType(M30,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_10_2",12,{"$f":"MH1901_Schedule_B!B31","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C31=\"\",\"\",MH1901_Schedule_B!C31)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D31=\"\",\"\",MH1901_Schedule_B!D31)","v":"10"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E31)=FALSE,0,MH1901_Schedule_B!E31)","v":125000},null,482473.33333333331,0,0,{"$f":"IF(G31>0,AllocatedCost(M31,H31,I31,K31,$H$105+$I$105,$L$11,G31),0)","v":482473.3333},400,{"$f":"IF(SUM(G31:I31)>0,DecodeAllocationType(M31,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_42_3",13,{"$f":"MH1901_Schedule_B!B32","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C32=\"\",\"\",MH1901_Schedule_B!C32)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D32=\"\",\"\",MH1901_Schedule_B!D32)","v":"42"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E32)=FALSE,0,MH1901_Schedule_B!E32)","v":4075802},null,8684679.166666666,0,0,{"$f":"IF(G32>0,AllocatedCost(M32,H32,I32,K32,$H$105+$I$105,$L$11,G32),0)","v":8684679.1666999999},400,{"$f":"IF(SUM(G32:I32)>0,DecodeAllocationType(M32,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_42_4",14,{"$f":"MH1901_Schedule_B!B33","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C33=\"\",\"\",MH1901_Schedule_B!C33)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D33=\"\",\"\",MH1901_Schedule_B!D33)","v":"42"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E33)=FALSE,0,MH1901_Schedule_B!E33)","v":495000},null,1736935.8333333333,0,0,{"$f":"IF(G33>0,AllocatedCost(M33,H33,I33,K33,$H$105+$I$105,$L$11,G33),0)","v":1736935.8333000001},400,{"$f":"IF(SUM(G33:I33)>0,DecodeAllocationType(M33,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_52_5",15,{"$f":"MH1901_Schedule_B!B34","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C34=\"\",\"\",MH1901_Schedule_B!C34)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D34=\"\",\"\",MH1901_Schedule_B!D34)","v":"52"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E34)=FALSE,0,MH1901_Schedule_B!E34)","v":70194},null,156169.16666666666,0,0,{"$f":"IF(G34>0,AllocatedCost(M34,H34,I34,K34,$H$105+$I$105,$L$11,G34),0)","v":156169.1667},400,{"$f":"IF(SUM(G34:I34)>0,DecodeAllocationType(M34,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_52_6",16,{"$f":"MH1901_Schedule_B!B35","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C35=\"\",\"\",MH1901_Schedule_B!C35)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D35=\"\",\"\",MH1901_Schedule_B!D35)","v":"52"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E35)=FALSE,0,MH1901_Schedule_B!E35)","v":12000},null,31233.833333333332,0,0,{"$f":"IF(G35>0,AllocatedCost(M35,H35,I35,K35,$H$105+$I$105,$L$11,G35),0)","v":31233.833299999998},400,{"$f":"IF(SUM(G35:I35)>0,DecodeAllocationType(M35,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_62_7",17,{"$f":"MH1901_Schedule_B!B36","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C36=\"\",\"\",MH1901_Schedule_B!C36)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D36=\"\",\"\",MH1901_Schedule_B!D36)","v":"62"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E36)=FALSE,0,MH1901_Schedule_B!E36)","v":683084},null,2701905,0,0,{"$f":"IF(G36>0,AllocatedCost(M36,H36,I36,K36,$H$105+$I$105,$L$11,G36),0)","v":2701905},400,{"$f":"IF(SUM(G36:I36)>0,DecodeAllocationType(M36,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_62_8",18,{"$f":"MH1901_Schedule_B!B37","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C37=\"\",\"\",MH1901_Schedule_B!C37)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D37=\"\",\"\",MH1901_Schedule_B!D37)","v":"62"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E37)=FALSE,0,MH1901_Schedule_B!E37)","v":89000},null,396381,0,0,{"$f":"IF(G37>0,AllocatedCost(M37,H37,I37,K37,$H$105+$I$105,$L$11,G37),0)","v":396381},400,{"$f":"IF(SUM(G37:I37)>0,DecodeAllocationType(M37,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_77_9",19,{"$f":"MH1901_Schedule_B!B38","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C38=\"\",\"\",MH1901_Schedule_B!C38)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D38=\"\",\"\",MH1901_Schedule_B!D38)","v":"77"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E38)=FALSE,0,MH1901_Schedule_B!E38)","v":40704},null,124575,0,0,{"$f":"IF(G38>0,AllocatedCost(M38,H38,I38,K38,$H$105+$I$105,$L$11,G38),0)","v":124575},400,{"$f":"IF(SUM(G38:I38)>0,DecodeAllocationType(M38,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_15_77_0",20,{"$f":"MH1901_Schedule_B!B39","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C39=\"\",\"\",MH1901_Schedule_B!C39)","v":"15"},{"$f":"IF(MH1901_Schedule_B!D39=\"\",\"\",MH1901_Schedule_B!D39)","v":"77"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E39)=FALSE,0,MH1901_Schedule_B!E39)","v":5000},null,21315,0,0,{"$f":"IF(G39>0,AllocatedCost(M39,H39,I39,K39,$H$105+$I$105,$L$11,G39),0)","v":21315},400,{"$f":"IF(SUM(G39:I39)>0,DecodeAllocationType(M39,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_45_10_1",21,{"$f":"MH1901_Schedule_B!B40","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C40=\"\",\"\",MH1901_Schedule_B!C40)","v":"45"},{"$f":"IF(MH1901_Schedule_B!D40=\"\",\"\",MH1901_Schedule_B!D40)","v":"10"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E40)=FALSE,0,MH1901_Schedule_B!E40)","v":127},null,11724.666666666666,0,0,{"$f":"IF(G40>0,AllocatedCost(M40,H40,I40,K40,$H$105+$I$105,$L$11,G40),0)","v":11724.6667},400,{"$f":"IF(SUM(G40:I40)>0,DecodeAllocationType(M40,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_45_10_2",22,{"$f":"MH1901_Schedule_B!B41","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C41=\"\",\"\",MH1901_Schedule_B!C41)","v":"45"},{"$f":"IF(MH1901_Schedule_B!D41=\"\",\"\",MH1901_Schedule_B!D41)","v":"10"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E41)=FALSE,0,MH1901_Schedule_B!E41)","v":50},null,5862.333333333333,0,0,{"$f":"IF(G41>0,AllocatedCost(M41,H41,I41,K41,$H$105+$I$105,$L$11,G41),0)","v":5862.3333000000002},400,{"$f":"IF(SUM(G41:I41)>0,DecodeAllocationType(M41,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_45_20_3",23,{"$f":"MH1901_Schedule_B!B42","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C42=\"\",\"\",MH1901_Schedule_B!C42)","v":"45"},{"$f":"IF(MH1901_Schedule_B!D42=\"\",\"\",MH1901_Schedule_B!D42)","v":"20"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E42)=FALSE,0,MH1901_Schedule_B!E42)","v":38},null,3179.3333333333335,0,0,{"$f":"IF(G42>0,AllocatedCost(M42,H42,I42,K42,$H$105+$I$105,$L$11,G42),0)","v":3179.3332999999998},400,{"$f":"IF(SUM(G42:I42)>0,DecodeAllocationType(M42,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_45_20_4",24,{"$f":"MH1901_Schedule_B!B43","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C43=\"\",\"\",MH1901_Schedule_B!C43)","v":"45"},{"$f":"IF(MH1901_Schedule_B!D43=\"\",\"\",MH1901_Schedule_B!D43)","v":"20"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E43)=FALSE,0,MH1901_Schedule_B!E43)","v":10},null,1589.6666666666667,0,0,{"$f":"IF(G43>0,AllocatedCost(M43,H43,I43,K43,$H$105+$I$105,$L$11,G43),0)","v":1589.6667},400,{"$f":"IF(SUM(G43:I43)>0,DecodeAllocationType(M43,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_60_70_5",25,{"$f":"MH1901_Schedule_B!B44","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C44=\"\",\"\",MH1901_Schedule_B!C44)","v":"60"},{"$f":"IF(MH1901_Schedule_B!D44=\"\",\"\",MH1901_Schedule_B!D44)","v":"70"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E44)=FALSE,0,MH1901_Schedule_B!E44)","v":1},273418,null,0,0,{"$f":"IF(G44>0,AllocatedCost(M44,H44,I44,K44,$H$105+$I$105,$L$11,G44),0)","v":273418},300,{"$f":"IF(SUM(G44:I44)>0,DecodeAllocationType(M44,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_60_72_6",26,{"$f":"MH1901_Schedule_B!B45","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C45=\"\",\"\",MH1901_Schedule_B!C45)","v":"60"},{"$f":"IF(MH1901_Schedule_B!D45=\"\",\"\",MH1901_Schedule_B!D45)","v":"72"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E45)=FALSE,0,MH1901_Schedule_B!E45)","v":1},86727,null,0,0,{"$f":"IF(G45>0,AllocatedCost(M45,H45,I45,K45,$H$105+$I$105,$L$11,G45),0)","v":86727},300,{"$f":"IF(SUM(G45:I45)>0,DecodeAllocationType(M45,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_60_75_7",27,{"$f":"MH1901_Schedule_B!B46","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C46=\"\",\"\",MH1901_Schedule_B!C46)","v":"60"},{"$f":"IF(MH1901_Schedule_B!D46=\"\",\"\",MH1901_Schedule_B!D46)","v":"75"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E46)=FALSE,0,MH1901_Schedule_B!E46)","v":1},171019,null,0,0,{"$f":"IF(G46>0,AllocatedCost(M46,H46,I46,K46,$H$105+$I$105,$L$11,G46),0)","v":171019},300,{"$f":"IF(SUM(G46:I46)>0,DecodeAllocationType(M46,[16]Setup!$B$32),\"\")","v":""}]
[null,"CR_60_78_8",28,{"$f":"MH1901_Schedule_B!B47","v":"CR"},{"$f":"IF(MH1901_Schedule_B!C47=\"\",\"\",MH1901_Schedule_B!C47)","v":"60"},{"$f":"IF(MH1901_Schedule_B!D47=\"\",\"\",MH1901_Schedule_B!D47)","v":"78"},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E47)=FALSE,0,MH1901_Schedule_B!E47)","v":1},217780,null,0,0,{"$f":"IF(G47>0,AllocatedCost(M47,H47,I47,K47,$H$105+$I$105,$L$11,G47),0)","v":217780},300,{"$f":"IF(SUM(G47:I47)>0,DecodeAllocationType(M47,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___9",29,{"$f":"MH1901_Schedule_B!B48","v":0},{"$f":"IF(MH1901_Schedule_B!C48=\"\",\"\",MH1901_Schedule_B!C48)","v":""},{"$f":"IF(MH1901_Schedule_B!D48=\"\",\"\",MH1901_Schedule_B!D48)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E48)=FALSE,0,MH1901_Schedule_B!E48)","v":0},null,null,0,0,{"$f":"IF(G48>0,AllocatedCost(M48,H48,I48,K48,$H$105+$I$105,$L$11,G48),0)","v":0},200,{"$f":"IF(SUM(G48:I48)>0,DecodeAllocationType(M48,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___0",30,{"$f":"MH1901_Schedule_B!B49","v":0},{"$f":"IF(MH1901_Schedule_B!C49=\"\",\"\",MH1901_Schedule_B!C49)","v":""},{"$f":"IF(MH1901_Schedule_B!D49=\"\",\"\",MH1901_Schedule_B!D49)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E49)=FALSE,0,MH1901_Schedule_B!E49)","v":0},null,null,0,0,{"$f":"IF(G49>0,AllocatedCost(M49,H49,I49,K49,$H$105+$I$105,$L$11,G49),0)","v":0},200,{"$f":"IF(SUM(G49:I49)>0,DecodeAllocationType(M49,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___1",31,{"$f":"MH1901_Schedule_B!B50","v":0},{"$f":"IF(MH1901_Schedule_B!C50=\"\",\"\",MH1901_Schedule_B!C50)","v":""},{"$f":"IF(MH1901_Schedule_B!D50=\"\",\"\",MH1901_Schedule_B!D50)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E50)=FALSE,0,MH1901_Schedule_B!E50)","v":0},null,null,0,0,{"$f":"IF(G50>0,AllocatedCost(M50,H50,I50,K50,$H$105+$I$105,$L$11,G50),0)","v":0},200,{"$f":"IF(SUM(G50:I50)>0,DecodeAllocationType(M50,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___2",32,{"$f":"MH1901_Schedule_B!B51","v":0},{"$f":"IF(MH1901_Schedule_B!C51=\"\",\"\",MH1901_Schedule_B!C51)","v":""},{"$f":"IF(MH1901_Schedule_B!D51=\"\",\"\",MH1901_Schedule_B!D51)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E51)=FALSE,0,MH1901_Schedule_B!E51)","v":0},null,null,0,0,{"$f":"IF(G51>0,AllocatedCost(M51,H51,I51,K51,$H$105+$I$105,$L$11,G51),0)","v":0},200,{"$f":"IF(SUM(G51:I51)>0,DecodeAllocationType(M51,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___3",33,{"$f":"MH1901_Schedule_B!B52","v":0},{"$f":"IF(MH1901_Schedule_B!C52=\"\",\"\",MH1901_Schedule_B!C52)","v":""},{"$f":"IF(MH1901_Schedule_B!D52=\"\",\"\",MH1901_Schedule_B!D52)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E52)=FALSE,0,MH1901_Schedule_B!E52)","v":0},null,null,0,0,{"$f":"IF(G52>0,AllocatedCost(M52,H52,I52,K52,$H$105+$I$105,$L$11,G52),0)","v":0},200,{"$f":"IF(SUM(G52:I52)>0,DecodeAllocationType(M52,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___4",34,{"$f":"MH1901_Schedule_B!B53","v":0},{"$f":"IF(MH1901_Schedule_B!C53=\"\",\"\",MH1901_Schedule_B!C53)","v":""},{"$f":"IF(MH1901_Schedule_B!D53=\"\",\"\",MH1901_Schedule_B!D53)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E53)=FALSE,0,MH1901_Schedule_B!E53)","v":0},null,null,0,0,{"$f":"IF(G53>0,AllocatedCost(M53,H53,I53,K53,$H$105+$I$105,$L$11,G53),0)","v":0},200,{"$f":"IF(SUM(G53:I53)>0,DecodeAllocationType(M53,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___5",35,{"$f":"MH1901_Schedule_B!B54","v":0},{"$f":"IF(MH1901_Schedule_B!C54=\"\",\"\",MH1901_Schedule_B!C54)","v":""},{"$f":"IF(MH1901_Schedule_B!D54=\"\",\"\",MH1901_Schedule_B!D54)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E54)=FALSE,0,MH1901_Schedule_B!E54)","v":0},null,null,0,0,{"$f":"IF(G54>0,AllocatedCost(M54,H54,I54,K54,$H$105+$I$105,$L$11,G54),0)","v":0},200,{"$f":"IF(SUM(G54:I54)>0,DecodeAllocationType(M54,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___6",36,{"$f":"MH1901_Schedule_B!B55","v":0},{"$f":"IF(MH1901_Schedule_B!C55=\"\",\"\",MH1901_Schedule_B!C55)","v":""},{"$f":"IF(MH1901_Schedule_B!D55=\"\",\"\",MH1901_Schedule_B!D55)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E55)=FALSE,0,MH1901_Schedule_B!E55)","v":0},null,null,0,0,{"$f":"IF(G55>0,AllocatedCost(M55,H55,I55,K55,$H$105+$I$105,$L$11,G55),0)","v":0},200,{"$f":"IF(SUM(G55:I55)>0,DecodeAllocationType(M55,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___7",37,{"$f":"MH1901_Schedule_B!B56","v":0},{"$f":"IF(MH1901_Schedule_B!C56=\"\",\"\",MH1901_Schedule_B!C56)","v":""},{"$f":"IF(MH1901_Schedule_B!D56=\"\",\"\",MH1901_Schedule_B!D56)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E56)=FALSE,0,MH1901_Schedule_B!E56)","v":0},null,null,0,0,{"$f":"IF(G56>0,AllocatedCost(M56,H56,I56,K56,$H$105+$I$105,$L$11,G56),0)","v":0},200,{"$f":"IF(SUM(G56:I56)>0,DecodeAllocationType(M56,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___8",38,{"$f":"MH1901_Schedule_B!B57","v":0},{"$f":"IF(MH1901_Schedule_B!C57=\"\",\"\",MH1901_Schedule_B!C57)","v":""},{"$f":"IF(MH1901_Schedule_B!D57=\"\",\"\",MH1901_Schedule_B!D57)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E57)=FALSE,0,MH1901_Schedule_B!E57)","v":0},null,null,0,0,{"$f":"IF(G57>0,AllocatedCost(M57,H57,I57,K57,$H$105+$I$105,$L$11,G57),0)","v":0},200,{"$f":"IF(SUM(G57:I57)>0,DecodeAllocationType(M57,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___9",39,{"$f":"MH1901_Schedule_B!B58","v":0},{"$f":"IF(MH1901_Schedule_B!C58=\"\",\"\",MH1901_Schedule_B!C58)","v":""},{"$f":"IF(MH1901_Schedule_B!D58=\"\",\"\",MH1901_Schedule_B!D58)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E58)=FALSE,0,MH1901_Schedule_B!E58)","v":0},null,null,0,0,{"$f":"IF(G58>0,AllocatedCost(M58,H58,I58,K58,$H$105+$I$105,$L$11,G58),0)","v":0},200,{"$f":"IF(SUM(G58:I58)>0,DecodeAllocationType(M58,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___0",40,{"$f":"MH1901_Schedule_B!B59","v":0},{"$f":"IF(MH1901_Schedule_B!C59=\"\",\"\",MH1901_Schedule_B!C59)","v":""},{"$f":"IF(MH1901_Schedule_B!D59=\"\",\"\",MH1901_Schedule_B!D59)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E59)=FALSE,0,MH1901_Schedule_B!E59)","v":0},null,null,0,0,{"$f":"IF(G59>0,AllocatedCost(M59,H59,I59,K59,$H$105+$I$105,$L$11,G59),0)","v":0},200,{"$f":"IF(SUM(G59:I59)>0,DecodeAllocationType(M59,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___1",41,{"$f":"MH1901_Schedule_B!B60","v":0},{"$f":"IF(MH1901_Schedule_B!C60=\"\",\"\",MH1901_Schedule_B!C60)","v":""},{"$f":"IF(MH1901_Schedule_B!D60=\"\",\"\",MH1901_Schedule_B!D60)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E60)=FALSE,0,MH1901_Schedule_B!E60)","v":0},null,null,0,0,{"$f":"IF(G60>0,AllocatedCost(M60,H60,I60,K60,$H$105+$I$105,$L$11,G60),0)","v":0},200,{"$f":"IF(SUM(G60:I60)>0,DecodeAllocationType(M60,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___2",42,{"$f":"MH1901_Schedule_B!B61","v":0},{"$f":"IF(MH1901_Schedule_B!C61=\"\",\"\",MH1901_Schedule_B!C61)","v":""},{"$f":"IF(MH1901_Schedule_B!D61=\"\",\"\",MH1901_Schedule_B!D61)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E61)=FALSE,0,MH1901_Schedule_B!E61)","v":0},null,null,0,0,{"$f":"IF(G61>0,AllocatedCost(M61,H61,I61,K61,$H$105+$I$105,$L$11,G61),0)","v":0},200,{"$f":"IF(SUM(G61:I61)>0,DecodeAllocationType(M61,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___3",43,{"$f":"MH1901_Schedule_B!B62","v":0},{"$f":"IF(MH1901_Schedule_B!C62=\"\",\"\",MH1901_Schedule_B!C62)","v":""},{"$f":"IF(MH1901_Schedule_B!D62=\"\",\"\",MH1901_Schedule_B!D62)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E62)=FALSE,0,MH1901_Schedule_B!E62)","v":0},null,null,0,0,{"$f":"IF(G62>0,AllocatedCost(M62,H62,I62,K62,$H$105+$I$105,$L$11,G62),0)","v":0},200,{"$f":"IF(SUM(G62:I62)>0,DecodeAllocationType(M62,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___4",44,{"$f":"MH1901_Schedule_B!B63","v":0},{"$f":"IF(MH1901_Schedule_B!C63=\"\",\"\",MH1901_Schedule_B!C63)","v":""},{"$f":"IF(MH1901_Schedule_B!D63=\"\",\"\",MH1901_Schedule_B!D63)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E63)=FALSE,0,MH1901_Schedule_B!E63)","v":0},null,null,0,0,{"$f":"IF(G63>0,AllocatedCost(M63,H63,I63,K63,$H$105+$I$105,$L$11,G63),0)","v":0},200,{"$f":"IF(SUM(G63:I63)>0,DecodeAllocationType(M63,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___5",45,{"$f":"MH1901_Schedule_B!B64","v":0},{"$f":"IF(MH1901_Schedule_B!C64=\"\",\"\",MH1901_Schedule_B!C64)","v":""},{"$f":"IF(MH1901_Schedule_B!D64=\"\",\"\",MH1901_Schedule_B!D64)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E64)=FALSE,0,MH1901_Schedule_B!E64)","v":0},null,null,0,0,{"$f":"IF(G64>0,AllocatedCost(M64,H64,I64,K64,$H$105+$I$105,$L$11,G64),0)","v":0},200,{"$f":"IF(SUM(G64:I64)>0,DecodeAllocationType(M64,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___6",46,{"$f":"MH1901_Schedule_B!B65","v":0},{"$f":"IF(MH1901_Schedule_B!C65=\"\",\"\",MH1901_Schedule_B!C65)","v":""},{"$f":"IF(MH1901_Schedule_B!D65=\"\",\"\",MH1901_Schedule_B!D65)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E65)=FALSE,0,MH1901_Schedule_B!E65)","v":0},null,null,0,0,{"$f":"IF(G65>0,AllocatedCost(M65,H65,I65,K65,$H$105+$I$105,$L$11,G65),0)","v":0},200,{"$f":"IF(SUM(G65:I65)>0,DecodeAllocationType(M65,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___7",47,{"$f":"MH1901_Schedule_B!B66","v":0},{"$f":"IF(MH1901_Schedule_B!C66=\"\",\"\",MH1901_Schedule_B!C66)","v":""},{"$f":"IF(MH1901_Schedule_B!D66=\"\",\"\",MH1901_Schedule_B!D66)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E66)=FALSE,0,MH1901_Schedule_B!E66)","v":0},null,null,0,0,{"$f":"IF(G66>0,AllocatedCost(M66,H66,I66,K66,$H$105+$I$105,$L$11,G66),0)","v":0},200,{"$f":"IF(SUM(G66:I66)>0,DecodeAllocationType(M66,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___8",48,{"$f":"MH1901_Schedule_B!B67","v":0},{"$f":"IF(MH1901_Schedule_B!C67=\"\",\"\",MH1901_Schedule_B!C67)","v":""},{"$f":"IF(MH1901_Schedule_B!D67=\"\",\"\",MH1901_Schedule_B!D67)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E67)=FALSE,0,MH1901_Schedule_B!E67)","v":0},null,null,0,0,{"$f":"IF(G67>0,AllocatedCost(M67,H67,I67,K67,$H$105+$I$105,$L$11,G67),0)","v":0},200,{"$f":"IF(SUM(G67:I67)>0,DecodeAllocationType(M67,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___9",49,{"$f":"MH1901_Schedule_B!B68","v":0},{"$f":"IF(MH1901_Schedule_B!C68=\"\",\"\",MH1901_Schedule_B!C68)","v":""},{"$f":"IF(MH1901_Schedule_B!D68=\"\",\"\",MH1901_Schedule_B!D68)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E68)=FALSE,0,MH1901_Schedule_B!E68)","v":0},null,null,0,0,{"$f":"IF(G68>0,AllocatedCost(M68,H68,I68,K68,$H$105+$I$105,$L$11,G68),0)","v":0},200,{"$f":"IF(SUM(G68:I68)>0,DecodeAllocationType(M68,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___0",50,{"$f":"MH1901_Schedule_B!B69","v":0},{"$f":"IF(MH1901_Schedule_B!C69=\"\",\"\",MH1901_Schedule_B!C69)","v":""},{"$f":"IF(MH1901_Schedule_B!D69=\"\",\"\",MH1901_Schedule_B!D69)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E69)=FALSE,0,MH1901_Schedule_B!E69)","v":0},null,null,0,0,{"$f":"IF(G69>0,AllocatedCost(M69,H69,I69,K69,$H$105+$I$105,$L$11,G69),0)","v":0},200,{"$f":"IF(SUM(G69:I69)>0,DecodeAllocationType(M69,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___1",51,{"$f":"MH1901_Schedule_B!B70","v":0},{"$f":"IF(MH1901_Schedule_B!C70=\"\",\"\",MH1901_Schedule_B!C70)","v":""},{"$f":"IF(MH1901_Schedule_B!D70=\"\",\"\",MH1901_Schedule_B!D70)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E70)=FALSE,0,MH1901_Schedule_B!E70)","v":0},null,null,0,0,{"$f":"IF(G70>0,AllocatedCost(M70,H70,I70,K70,$H$105+$I$105,$L$11,G70),0)","v":0},200,{"$f":"IF(SUM(G70:I70)>0,DecodeAllocationType(M70,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___2",52,{"$f":"MH1901_Schedule_B!B71","v":0},{"$f":"IF(MH1901_Schedule_B!C71=\"\",\"\",MH1901_Schedule_B!C71)","v":""},{"$f":"IF(MH1901_Schedule_B!D71=\"\",\"\",MH1901_Schedule_B!D71)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E71)=FALSE,0,MH1901_Schedule_B!E71)","v":0},null,null,0,0,{"$f":"IF(G71>0,AllocatedCost(M71,H71,I71,K71,$H$105+$I$105,$L$11,G71),0)","v":0},200,{"$f":"IF(SUM(G71:I71)>0,DecodeAllocationType(M71,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___3",53,{"$f":"MH1901_Schedule_B!B72","v":0},{"$f":"IF(MH1901_Schedule_B!C72=\"\",\"\",MH1901_Schedule_B!C72)","v":""},{"$f":"IF(MH1901_Schedule_B!D72=\"\",\"\",MH1901_Schedule_B!D72)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E72)=FALSE,0,MH1901_Schedule_B!E72)","v":0},null,null,0,0,{"$f":"IF(G72>0,AllocatedCost(M72,H72,I72,K72,$H$105+$I$105,$L$11,G72),0)","v":0},200,{"$f":"IF(SUM(G72:I72)>0,DecodeAllocationType(M72,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___4",54,{"$f":"MH1901_Schedule_B!B73","v":0},{"$f":"IF(MH1901_Schedule_B!C73=\"\",\"\",MH1901_Schedule_B!C73)","v":""},{"$f":"IF(MH1901_Schedule_B!D73=\"\",\"\",MH1901_Schedule_B!D73)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E73)=FALSE,0,MH1901_Schedule_B!E73)","v":0},null,null,0,0,{"$f":"IF(G73>0,AllocatedCost(M73,H73,I73,K73,$H$105+$I$105,$L$11,G73),0)","v":0},200,{"$f":"IF(SUM(G73:I73)>0,DecodeAllocationType(M73,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___5",55,{"$f":"MH1901_Schedule_B!B74","v":0},{"$f":"IF(MH1901_Schedule_B!C74=\"\",\"\",MH1901_Schedule_B!C74)","v":""},{"$f":"IF(MH1901_Schedule_B!D74=\"\",\"\",MH1901_Schedule_B!D74)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E74)=FALSE,0,MH1901_Schedule_B!E74)","v":0},null,null,0,0,{"$f":"IF(G74>0,AllocatedCost(M74,H74,I74,K74,$H$105+$I$105,$L$11,G74),0)","v":0},200,{"$f":"IF(SUM(G74:I74)>0,DecodeAllocationType(M74,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___6",56,{"$f":"MH1901_Schedule_B!B75","v":0},{"$f":"IF(MH1901_Schedule_B!C75=\"\",\"\",MH1901_Schedule_B!C75)","v":""},{"$f":"IF(MH1901_Schedule_B!D75=\"\",\"\",MH1901_Schedule_B!D75)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E75)=FALSE,0,MH1901_Schedule_B!E75)","v":0},null,null,0,0,{"$f":"IF(G75>0,AllocatedCost(M75,H75,I75,K75,$H$105+$I$105,$L$11,G75),0)","v":0},200,{"$f":"IF(SUM(G75:I75)>0,DecodeAllocationType(M75,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___7",57,{"$f":"MH1901_Schedule_B!B76","v":0},{"$f":"IF(MH1901_Schedule_B!C76=\"\",\"\",MH1901_Schedule_B!C76)","v":""},{"$f":"IF(MH1901_Schedule_B!D76=\"\",\"\",MH1901_Schedule_B!D76)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E76)=FALSE,0,MH1901_Schedule_B!E76)","v":0},null,null,0,0,{"$f":"IF(G76>0,AllocatedCost(M76,H76,I76,K76,$H$105+$I$105,$L$11,G76),0)","v":0},200,{"$f":"IF(SUM(G76:I76)>0,DecodeAllocationType(M76,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___8",58,{"$f":"MH1901_Schedule_B!B77","v":0},{"$f":"IF(MH1901_Schedule_B!C77=\"\",\"\",MH1901_Schedule_B!C77)","v":""},{"$f":"IF(MH1901_Schedule_B!D77=\"\",\"\",MH1901_Schedule_B!D77)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E77)=FALSE,0,MH1901_Schedule_B!E77)","v":0},null,null,0,0,{"$f":"IF(G77>0,AllocatedCost(M77,H77,I77,K77,$H$105+$I$105,$L$11,G77),0)","v":0},200,{"$f":"IF(SUM(G77:I77)>0,DecodeAllocationType(M77,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___9",59,{"$f":"MH1901_Schedule_B!B78","v":0},{"$f":"IF(MH1901_Schedule_B!C78=\"\",\"\",MH1901_Schedule_B!C78)","v":""},{"$f":"IF(MH1901_Schedule_B!D78=\"\",\"\",MH1901_Schedule_B!D78)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E78)=FALSE,0,MH1901_Schedule_B!E78)","v":0},null,null,0,0,{"$f":"IF(G78>0,AllocatedCost(M78,H78,I78,K78,$H$105+$I$105,$L$11,G78),0)","v":0},200,{"$f":"IF(SUM(G78:I78)>0,DecodeAllocationType(M78,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___0",60,{"$f":"MH1901_Schedule_B!B79","v":0},{"$f":"IF(MH1901_Schedule_B!C79=\"\",\"\",MH1901_Schedule_B!C79)","v":""},{"$f":"IF(MH1901_Schedule_B!D79=\"\",\"\",MH1901_Schedule_B!D79)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E79)=FALSE,0,MH1901_Schedule_B!E79)","v":0},null,null,0,0,{"$f":"IF(G79>0,AllocatedCost(M79,H79,I79,K79,$H$105+$I$105,$L$11,G79),0)","v":0},200,{"$f":"IF(SUM(G79:I79)>0,DecodeAllocationType(M79,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___1",61,{"$f":"MH1901_Schedule_B!B80","v":0},{"$f":"IF(MH1901_Schedule_B!C80=\"\",\"\",MH1901_Schedule_B!C80)","v":""},{"$f":"IF(MH1901_Schedule_B!D80=\"\",\"\",MH1901_Schedule_B!D80)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E80)=FALSE,0,MH1901_Schedule_B!E80)","v":0},null,null,0,0,{"$f":"IF(G80>0,AllocatedCost(M80,H80,I80,K80,$H$105+$I$105,$L$11,G80),0)","v":0},200,{"$f":"IF(SUM(G80:I80)>0,DecodeAllocationType(M80,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___2",62,{"$f":"MH1901_Schedule_B!B81","v":0},{"$f":"IF(MH1901_Schedule_B!C81=\"\",\"\",MH1901_Schedule_B!C81)","v":""},{"$f":"IF(MH1901_Schedule_B!D81=\"\",\"\",MH1901_Schedule_B!D81)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E81)=FALSE,0,MH1901_Schedule_B!E81)","v":0},null,null,0,0,{"$f":"IF(G81>0,AllocatedCost(M81,H81,I81,K81,$H$105+$I$105,$L$11,G81),0)","v":0},200,{"$f":"IF(SUM(G81:I81)>0,DecodeAllocationType(M81,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___3",63,{"$f":"MH1901_Schedule_B!B82","v":0},{"$f":"IF(MH1901_Schedule_B!C82=\"\",\"\",MH1901_Schedule_B!C82)","v":""},{"$f":"IF(MH1901_Schedule_B!D82=\"\",\"\",MH1901_Schedule_B!D82)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E82)=FALSE,0,MH1901_Schedule_B!E82)","v":0},null,null,0,0,{"$f":"IF(G82>0,AllocatedCost(M82,H82,I82,K82,$H$105+$I$105,$L$11,G82),0)","v":0},200,{"$f":"IF(SUM(G82:I82)>0,DecodeAllocationType(M82,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___4",64,{"$f":"MH1901_Schedule_B!B83","v":0},{"$f":"IF(MH1901_Schedule_B!C83=\"\",\"\",MH1901_Schedule_B!C83)","v":""},{"$f":"IF(MH1901_Schedule_B!D83=\"\",\"\",MH1901_Schedule_B!D83)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E83)=FALSE,0,MH1901_Schedule_B!E83)","v":0},null,null,0,0,{"$f":"IF(G83>0,AllocatedCost(M83,H83,I83,K83,$H$105+$I$105,$L$11,G83),0)","v":0},200,{"$f":"IF(SUM(G83:I83)>0,DecodeAllocationType(M83,[16]Setup!$B$32),\"\")","v":""}]
[null,{"$f":"TRIM(D84&\"_\" & E84 & \"_\" &F84& \"_\" &RIGHT(C84,1))","v":"0___5"},65,{"$f":"MH1901_Schedule_B!B84","v":0},{"$f":"IF(MH1901_Schedule_B!C84=\"\",\"\",MH1901_Schedule_B!C84)","v":""},{"$f":"IF(MH1901_Schedule_B!D84=\"\",\"\",MH1901_Schedule_B!D84)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E84)=FALSE,0,MH1901_Schedule_B!E84)","v":0},null,null,0,0,{"$f":"IF(G84>0,AllocatedCost(M84,H84,I84,K84,$H$105+$I$105,$L$11,G84),0)","v":0},{"$f":"IF(LEN(D84)>1,AllocationMethod(D84,E84,F84,G84,H84,I84, $E$13),200)","v":200},{"$f":"IF(SUM(G84:I84)>0,DecodeAllocationType(M84,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___6",66,{"$f":"MH1901_Schedule_B!B85","v":0},{"$f":"IF(MH1901_Schedule_B!C85=\"\",\"\",MH1901_Schedule_B!C85)","v":""},{"$f":"IF(MH1901_Schedule_B!D85=\"\",\"\",MH1901_Schedule_B!D85)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E85)=FALSE,0,MH1901_Schedule_B!E85)","v":0},null,null,{"$f":"RelativeValue(E85,F85,$E$13,G85,M85)","v":0},{"$f":"AllocationPercent(M85,J85,I85,$H$105+$I$105,$J$105)","v":0},{"$f":"IF(G85>0,AllocatedCost(M85,H85,I85,K85,$H$105+$I$105,$L$11,G85),0)","v":0},200,{"$f":"IF(SUM(G85:I85)>0,DecodeAllocationType(M85,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___7",{"$f":"C85+1","v":67},{"$f":"MH1901_Schedule_B!B86","v":0},{"$f":"IF(MH1901_Schedule_B!C86=\"\",\"\",MH1901_Schedule_B!C86)","v":""},{"$f":"IF(MH1901_Schedule_B!D86=\"\",\"\",MH1901_Schedule_B!D86)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E86)=FALSE,0,MH1901_Schedule_B!E86)","v":0},null,null,0,0,{"$f":"IF(G86>0,AllocatedCost(M86,H86,I86,K86,$H$105+$I$105,$L$11,G86),0)","v":0},200,{"$f":"IF(SUM(G86:I86)>0,DecodeAllocationType(M86,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___8",68,{"$f":"MH1901_Schedule_B!B87","v":0},{"$f":"IF(MH1901_Schedule_B!C87=\"\",\"\",MH1901_Schedule_B!C87)","v":""},{"$f":"IF(MH1901_Schedule_B!D87=\"\",\"\",MH1901_Schedule_B!D87)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E87)=FALSE,0,MH1901_Schedule_B!E87)","v":0},null,null,0,0,{"$f":"IF(G87>0,AllocatedCost(M87,H87,I87,K87,$H$105+$I$105,$L$11,G87),0)","v":0},200,{"$f":"IF(SUM(G87:I87)>0,DecodeAllocationType(M87,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___9",69,{"$f":"MH1901_Schedule_B!B88","v":0},{"$f":"IF(MH1901_Schedule_B!C88=\"\",\"\",MH1901_Schedule_B!C88)","v":""},{"$f":"IF(MH1901_Schedule_B!D88=\"\",\"\",MH1901_Schedule_B!D88)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E88)=FALSE,0,MH1901_Schedule_B!E88)","v":0},null,null,0,0,{"$f":"IF(G88>0,AllocatedCost(M88,H88,I88,K88,$H$105+$I$105,$L$11,G88),0)","v":0},200,{"$f":"IF(SUM(G88:I88)>0,DecodeAllocationType(M88,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___0",70,{"$f":"MH1901_Schedule_B!B89","v":0},{"$f":"IF(MH1901_Schedule_B!C89=\"\",\"\",MH1901_Schedule_B!C89)","v":""},{"$f":"IF(MH1901_Schedule_B!D89=\"\",\"\",MH1901_Schedule_B!D89)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E89)=FALSE,0,MH1901_Schedule_B!E89)","v":0},null,null,0,0,{"$f":"IF(G89>0,AllocatedCost(M89,H89,I89,K89,$H$105+$I$105,$L$11,G89),0)","v":0},200,{"$f":"IF(SUM(G89:I89)>0,DecodeAllocationType(M89,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___1",71,{"$f":"MH1901_Schedule_B!B90","v":0},{"$f":"IF(MH1901_Schedule_B!C90=\"\",\"\",MH1901_Schedule_B!C90)","v":""},{"$f":"IF(MH1901_Schedule_B!D90=\"\",\"\",MH1901_Schedule_B!D90)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E90)=FALSE,0,MH1901_Schedule_B!E90)","v":0},null,null,0,0,{"$f":"IF(G90>0,AllocatedCost(M90,H90,I90,K90,$H$105+$I$105,$L$11,G90),0)","v":0},200,{"$f":"IF(SUM(G90:I90)>0,DecodeAllocationType(M90,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___2",72,{"$f":"MH1901_Schedule_B!B91","v":0},{"$f":"IF(MH1901_Schedule_B!C91=\"\",\"\",MH1901_Schedule_B!C91)","v":""},{"$f":"IF(MH1901_Schedule_B!D91=\"\",\"\",MH1901_Schedule_B!D91)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E91)=FALSE,0,MH1901_Schedule_B!E91)","v":0},null,null,0,0,{"$f":"IF(G91>0,AllocatedCost(M91,H91,I91,K91,$H$105+$I$105,$L$11,G91),0)","v":0},200,{"$f":"IF(SUM(G91:I91)>0,DecodeAllocationType(M91,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___3",73,{"$f":"MH1901_Schedule_B!B92","v":0},{"$f":"IF(MH1901_Schedule_B!C92=\"\",\"\",MH1901_Schedule_B!C92)","v":""},{"$f":"IF(MH1901_Schedule_B!D92=\"\",\"\",MH1901_Schedule_B!D92)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E92)=FALSE,0,MH1901_Schedule_B!E92)","v":0},null,null,0,0,{"$f":"IF(G92>0,AllocatedCost(M92,H92,I92,K92,$H$105+$I$105,$L$11,G92),0)","v":0},200,{"$f":"IF(SUM(G92:I92)>0,DecodeAllocationType(M92,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___4",74,{"$f":"MH1901_Schedule_B!B93","v":0},{"$f":"IF(MH1901_Schedule_B!C93=\"\",\"\",MH1901_Schedule_B!C93)","v":""},{"$f":"IF(MH1901_Schedule_B!D93=\"\",\"\",MH1901_Schedule_B!D93)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E93)=FALSE,0,MH1901_Schedule_B!E93)","v":0},null,null,0,0,{"$f":"IF(G93>0,AllocatedCost(M93,H93,I93,K93,$H$105+$I$105,$L$11,G93),0)","v":0},200,{"$f":"IF(SUM(G93:I93)>0,DecodeAllocationType(M93,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___5",75,{"$f":"MH1901_Schedule_B!B94","v":0},{"$f":"IF(MH1901_Schedule_B!C94=\"\",\"\",MH1901_Schedule_B!C94)","v":""},{"$f":"IF(MH1901_Schedule_B!D94=\"\",\"\",MH1901_Schedule_B!D94)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E94)=FALSE,0,MH1901_Schedule_B!E94)","v":0},null,null,0,0,{"$f":"IF(G94>0,AllocatedCost(M94,H94,I94,K94,$H$105+$I$105,$L$11,G94),0)","v":0},200,{"$f":"IF(SUM(G94:I94)>0,DecodeAllocationType(M94,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___6",76,{"$f":"MH1901_Schedule_B!B95","v":0},{"$f":"IF(MH1901_Schedule_B!C95=\"\",\"\",MH1901_Schedule_B!C95)","v":""},{"$f":"IF(MH1901_Schedule_B!D95=\"\",\"\",MH1901_Schedule_B!D95)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E95)=FALSE,0,MH1901_Schedule_B!E95)","v":0},null,null,0,0,{"$f":"IF(G95>0,AllocatedCost(M95,H95,I95,K95,$H$105+$I$105,$L$11,G95),0)","v":0},200,{"$f":"IF(SUM(G95:I95)>0,DecodeAllocationType(M95,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___7",77,{"$f":"MH1901_Schedule_B!B96","v":0},{"$f":"IF(MH1901_Schedule_B!C96=\"\",\"\",MH1901_Schedule_B!C96)","v":""},{"$f":"IF(MH1901_Schedule_B!D96=\"\",\"\",MH1901_Schedule_B!D96)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E96)=FALSE,0,MH1901_Schedule_B!E96)","v":0},null,null,0,0,{"$f":"IF(G96>0,AllocatedCost(M96,H96,I96,K96,$H$105+$I$105,$L$11,G96),0)","v":0},200,{"$f":"IF(SUM(G96:I96)>0,DecodeAllocationType(M96,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___8",78,{"$f":"MH1901_Schedule_B!B97","v":0},{"$f":"IF(MH1901_Schedule_B!C97=\"\",\"\",MH1901_Schedule_B!C97)","v":""},{"$f":"IF(MH1901_Schedule_B!D97=\"\",\"\",MH1901_Schedule_B!D97)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E97)=FALSE,0,MH1901_Schedule_B!E97)","v":0},null,null,0,0,{"$f":"IF(G97>0,AllocatedCost(M97,H97,I97,K97,$H$105+$I$105,$L$11,G97),0)","v":0},200,{"$f":"IF(SUM(G97:I97)>0,DecodeAllocationType(M97,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___9",79,{"$f":"MH1901_Schedule_B!B98","v":0},{"$f":"IF(MH1901_Schedule_B!C98=\"\",\"\",MH1901_Schedule_B!C98)","v":""},{"$f":"IF(MH1901_Schedule_B!D98=\"\",\"\",MH1901_Schedule_B!D98)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E98)=FALSE,0,MH1901_Schedule_B!E98)","v":0},null,null,0,0,{"$f":"IF(G98>0,AllocatedCost(M98,H98,I98,K98,$H$105+$I$105,$L$11,G98),0)","v":0},200,{"$f":"IF(SUM(G98:I98)>0,DecodeAllocationType(M98,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___0",80,{"$f":"MH1901_Schedule_B!B99","v":0},{"$f":"IF(MH1901_Schedule_B!C99=\"\",\"\",MH1901_Schedule_B!C99)","v":""},{"$f":"IF(MH1901_Schedule_B!D99=\"\",\"\",MH1901_Schedule_B!D99)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E99)=FALSE,0,MH1901_Schedule_B!E99)","v":0},null,null,0,0,{"$f":"IF(G99>0,AllocatedCost(M99,H99,I99,K99,$H$105+$I$105,$L$11,G99),0)","v":0},200,{"$f":"IF(SUM(G99:I99)>0,DecodeAllocationType(M99,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___1",81,{"$f":"MH1901_Schedule_B!B100","v":0},{"$f":"IF(MH1901_Schedule_B!C100=\"\",\"\",MH1901_Schedule_B!C100)","v":""},{"$f":"IF(MH1901_Schedule_B!D100=\"\",\"\",MH1901_Schedule_B!D100)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E100)=FALSE,0,MH1901_Schedule_B!E100)","v":0},null,null,0,0,{"$f":"IF(G100>0,AllocatedCost(M100,H100,I100,K100,$H$105+$I$105,$L$11,G100),0)","v":0},200,{"$f":"IF(SUM(G100:I100)>0,DecodeAllocationType(M100,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___2",82,{"$f":"MH1901_Schedule_B!B101","v":0},{"$f":"IF(MH1901_Schedule_B!C101=\"\",\"\",MH1901_Schedule_B!C101)","v":""},{"$f":"IF(MH1901_Schedule_B!D101=\"\",\"\",MH1901_Schedule_B!D101)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E101)=FALSE,0,MH1901_Schedule_B!E101)","v":0},null,null,0,0,{"$f":"IF(G101>0,AllocatedCost(M101,H101,I101,K101,$H$105+$I$105,$L$11,G101),0)","v":0},200,{"$f":"IF(SUM(G101:I101)>0,DecodeAllocationType(M101,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___3",83,{"$f":"MH1901_Schedule_B!B102","v":0},{"$f":"IF(MH1901_Schedule_B!C102=\"\",\"\",MH1901_Schedule_B!C102)","v":""},{"$f":"IF(MH1901_Schedule_B!D102=\"\",\"\",MH1901_Schedule_B!D102)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E102)=FALSE,0,MH1901_Schedule_B!E102)","v":0},null,null,0,0,{"$f":"IF(G102>0,AllocatedCost(M102,H102,I102,K102,$H$105+$I$105,$L$11,G102),0)","v":0},200,{"$f":"IF(SUM(G102:I102)>0,DecodeAllocationType(M102,[16]Setup!$B$32),\"\")","v":""}]
[null,"0___4",84,{"$f":"MH1901_Schedule_B!B103","v":0},{"$f":"IF(MH1901_Schedule_B!C103=\"\",\"\",MH1901_Schedule_B!C103)","v":""},{"$f":"IF(MH1901_Schedule_B!D103=\"\",\"\",MH1901_Schedule_B!D103)","v":""},{"$f":"IF(ISNUMBER(MH1901_Schedule_B!E103)=FALSE,0,MH1901_Schedule_B!E103)","v":0},null,null,0,0,{"$f":"IF(G103>0,AllocatedCost(M103,H103,I103,K103,$H$105+$I$105,$L$11,G103),0)","v":0},200,{"$f":"IF(SUM(G103:I103)>0,DecodeAllocationType(M103,[16]Setup!$B$32),\"\")","v":""}]
[null,{"$f":"TRIM(D104&\"_\" & E104 & \"_\" &F104& \"_\" &RIGHT(C104,1))","v":"___"},null,null,null,null,{"$f":"SUM(G20:G103)","v":8027445},748944,33479111.859999996,0,0,34228055.859999999]
[null,null,null,null,null,null,null,{"$f":"H104-SUMIF($D$20:$D$103,\"=HOSP\",H20:H103)","v":748944},{"$f":"I104-SUMIF($D$20:$D$103,\"=HOSP\",I20:I103)","v":18804457.999999996},{"$f":"J104-SUMIF($D$20:$D$103,\"=HOSP\",J20:J103)","v":0}]
[]
[null,null,null,"Summary"]
[null,null,null,"."]
[null,null,null,".","Non-Hospital Costs",null,null,"Non-Hospital Costs",null,null,"Hospital Costs"]
[null,null,null,"Mode","Allocated Cost","Allocated %",null,"Settlement Type","Allocated Cost",null,"Allocated Cost","Allocated %"]
[null,null,null,"5 10-19",{"$f":"SUM(IF($D$20:$D$103<>\"HOSP\",IF($E$20:$E$103=\"05\",IF($F$20:$F$103>=\"10\",IF($F$20:$F$103<=\"19\",$L$20:$L$103,0),0),0),0))","v":0},{"$f":"IF($E$118=0,0,E111/$E$118)","v":0},"15 Program_2","TBS",{"$f":"SUM(IF(UPPER($D$20:$D$103)=H111,$L$20:$L$103,0))","v":0},{"$f":"D111","v":"5 10-19"},{"$f":"SUM(IF($D$20:$D$103=\"HOSP\",IF($E$20:$E$103=\"05\",IF($F$20:$F$103>=\"10\",IF($F$20:$F$103<=\"19\",$L$20:$L$103,0),0),0),0))","v":14674653.859999999},{"$f":"IF($K$118=0,0,K111/$K$118)","v":1}]
[null,null,null,"5 Other",{"$f":"SUM(IF($D$20:$D$103<>\"HOSP\",IF($E$20:$E$103=\"05\",IF($F$20:$F$103>\"19\",$L$20:$L$103,0),0),0))","v":0},0,null,"ASO",{"$f":"SUM(IF(UPPER($D$20:$D$103)=H112,$L$20:$L$103,0))","v":0},"5 Other",{"$f":"SUM(IF($D$20:$D$103=\"HOSP\",IF($E$20:$E$103=\"05\",IF($F$20:$F$103>\"19\",$L$20:$L$103,0),0),0))","v":0},{"$f":"IF($K$118=0,0,K112/$K$118)","v":0}]
[null,null,null,10,{"$f":"SUM(IF($D$20:$D$103<>\"HOSP\",IF($E$20:$E$103=\"10\",$L$20:$L$103,0),0))","v":766},3.9174768666853985E-5,null,"MHS",{"$f":"SUM(IF(UPPER($D$20:$D$103)=H113,$L$20:$L$103,0))","v":0},10,{"$f":"SUM(IF($D$20:$D$103=\"HOSP\",IF($E$20:$E$103=\"10\",$L$20:$L$103,0),0))","v":0},0]
[null,null,null,"15 Program_1",{"$f":"SUM(IF($D$20:$D$103<>\"HOSP\",IF($E$20:$E$103=\"15\",IF($D$20:$D$103<>\"TBS\",IF($D$20:$D$103<>\"ASO\",IF($D$20:$D$103<>\"MHS\",$L$20:$L$103,0),0),0),0),0))","v":18781336},0.96051500398754142,null,"Total",{"$f":"SUM(I111:I113)","v":0},"15 Program_1",{"$f":"SUM(IF($D$20:$D$103=\"HOSP\",IF($E$20:$E$103=\"15\",IF($D$20:$D$103<>\"TBS\",IF($D$20:$D$103<>\"ASO\",IF($D$20:$D$103<>\"MHS\",$L$20:$L$103,0),0),0),0),0))","v":0},0]
[null,null,null,45,{"$f":"SUM(IF($D$20:$D$103<>\"HOSP\",IF($E$20:$E$103=\"45\",$L$20:$L$103,0),0))","v":22356},1.1433304547208715E-3,null,null,null,45,{"$f":"SUM(IF($D$20:$D$103=\"HOSP\",IF($E$20:$E$103=\"45\",$L$20:$L$103,0),0))","v":0},0]
[null,null,null,55,{"$f":"SUM(IF($D$20:$D$103<>\"HOSP\",IF($E$20:$E$103=\"55\",$L$20:$L$103,0),0))","v":0},0,null,null,null,55,{"$f":"SUM(IF($D$20:$D$103=\"HOSP\",IF($E$20:$E$103=\"55\",$L$20:$L$103,0),0))","v":0},0]
[null,null,null,60,{"$f":"SUM(IF($D$20:$D$103<>\"HOSP\",IF($E$20:$E$103=\"60\",$L$20:$L$103,0),0))","v":748944},3.8302490789070873E-2,null,null,null,60,{"$f":"SUM(IF($D$20:$D$103=\"HOSP\",IF($E$20:$E$103=\"60\",$L$20:$L$103,0),0))","v":0},0]
[null,null,null,"Total",{"$f":"SUM(E111:E117)","v":19553402},{"$f":"SUM(F111:F117)","v":1},null,null,null,"Total",{"$f":"SUM(K111:K117)","v":14674653.859999999},{"$f":"SUM(L111:L117)","v":1}]

{"sheet":"MH1960","index":14,"n_rows":72,"n_cols":15,"rows_kept":72,"cut":false,"hidden":false,"merged":[[49,1,49,3],[58,1,58,3],[59,1,59,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[54,1,54,3],[55,1,55,3],[60,1,60,3],[61,1,61,3],[36,1,36,2],[56,1,56,3],[57,1,57,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3],[48,1,48,3]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,"'Department of Health Care Services"]
["DETAIL COST REPORT"]
["CALCULATION OF PROGRAM COSTS"]
["NON HOSPITAL LEGAL ENTITIES",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[{"$f":"\"MH 1960 \"&Revision_Date","v":"MH 1960 (Rev. 02/2019)"}]
[null,{"$f":"MAX(A:A)-1","v":56},"County:",{"$f":"County_Name","v":"Los Angeles"}]
[null,null,"County Code:",{"$f":"County_Code","v":"19"}]
[]
[null,null,"Legal Entity:",{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},"A","B","C","D","E","F","G","H","I","J"]
[null,null,"Legal Entity Number:",{"$f":"MH1900_INFO!B8","v":"00055"},"Salaries",null,"Total Costs","Medi-Cal Adjustments","Other Adjustments","Provider Adjustments","Net Costs for Allocation","Cost Allocation - ","Reclasses","Net Costs"]
[null,null,null,null," and Benefits","Other","(Sum Cols. A and B)","(From MH1961)","(From 1962)","(From 1963)","(Sum Cols. C-F)","Indirect Costs","(From MH1965)","(Sum Cols. G - I)"]
[null,"Indirect Cost Centers"]
[1,"Land",null,null,null,null,{"$f":"SUM(E13:F13)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A13,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A13,'MH1962'!$E$11:$E$29)","v":0},null,{"$f":"SUM(G13:J13)","v":0},{"$f":"-K13","v":0},{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A13,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A13,'MH1965'!$I$13:$I$47)","v":0}]
[{"$f":"A13+1","v":2},"Buildings and Improvements",null,null,null,null,{"$f":"SUM(E14:F14)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A14,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A14,'MH1962'!$E$11:$E$29)","v":0},null,0,{"$f":"-K14","v":0},{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A14,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A14,'MH1965'!$I$13:$I$47)","v":0}]
[{"$f":"A14+1","v":3},"Equipment",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A15,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A15,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A15,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A15,'MH1965'!$I$13:$I$47)","v":0}]
[4,"Rents and Leases - Equipment",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A16,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A16,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A16,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A16,'MH1965'!$I$13:$I$47)","v":0}]
[5,"Rents and Leases - Buildings and Improvements",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A17,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A17,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A17,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A17,'MH1965'!$I$13:$I$47)","v":0}]
[6,"Taxes and Assessments",null,null,null,null,{"$f":"SUM(E18:F18)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A18,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A18,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A18,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A18,'MH1965'!$I$13:$I$47)","v":0}]
[7,"Insurance",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A19,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A19,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A19,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A19,'MH1965'!$I$13:$I$47)","v":0}]
[8,"Maintenance - Equipment",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A20,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A20,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A20,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A20,'MH1965'!$I$13:$I$47)","v":0}]
[9,"Maintenance - Buildings and Improvements",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A21,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A21,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A21,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A21,'MH1965'!$I$13:$I$47)","v":0}]
[10,"Utilities",null,null,null,null,{"$f":"SUM(E22:F22)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A22,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A22,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A22,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A22,'MH1965'!$I$13:$I$47)","v":0}]
[11,"Household Expense",null,null,null,null,{"$f":"SUM(E23:F23)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A23,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A23,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A23,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A23,'MH1965'!$I$13:$I$47)","v":0}]
[12,"Interest in Bonds",null,null,null,null,{"$f":"SUM(E24:F24)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A24,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A24,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A24,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A24,'MH1965'!$I$13:$I$47)","v":0}]
[13,"Interest on Other Long-Term Debt",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A25,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A25,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A25,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A25,'MH1965'!$I$13:$I$47)","v":0}]
[14,"Contracts Administration",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A26,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A26,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A26,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A26,'MH1965'!$I$13:$I$47)","v":0}]
[15,"Legal and Accounting",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A27,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A27,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A27,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A27,'MH1965'!$I$13:$I$47)","v":0}]
[16,"Data Processing",null,null,null,null,{"$f":"SUM(E28:F28)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A28,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A28,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A28,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A28,'MH1965'!$I$13:$I$47)","v":0}]
[17,"Personnel Administration",null,null,null,null,{"$f":"SUM(E29:F29)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A29,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A29,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A29,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A29,'MH1965'!$I$13:$I$47)","v":0}]
[18,"Medical Records",null,null,null,null,{"$f":"SUM(E30:F30)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A30,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A30,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A30,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A30,'MH1965'!$I$13:$I$47)","v":0}]
[19,"Professional and Specialized Services",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A31,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A31,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A31,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A31,'MH1965'!$I$13:$I$47)","v":0}]
[20,"Transportation and Travel",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A32,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A32,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A32,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A32,'MH1965'!$I$13:$I$47)","v":0}]
[21,"Communications",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A33,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A33,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A33,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A33,'MH1965'!$I$13:$I$47)","v":0}]
[22,"Other",null,null,null,null,0,{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A34,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A34,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A34,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A34,'MH1965'!$I$13:$I$47)","v":0}]
[23,"A-87 Allocation",null,null,null,null,{"$f":"SUM(E35:F35)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A35,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A35,'MH1962'!$E$11:$E$29)","v":0},null,0,0,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A35,'MH1965'!$F$13:$F$47)+SUMIF('MH1965'!$H$13:$H$47,'MH1960'!A35,'MH1965'!$I$13:$I$47)","v":0}]
[null,"Total Indirect Costs",null,null,{"$f":"SUM(E13:E35)","v":0},{"$f":"SUM(F13:F35)","v":0},0,0,0,null,0,0,{"$f":"SUM(M13:M35)","v":0}]
[]
[null,"Direct Cost Centers"]
[{"$f":"A35+1","v":24},"Administrative Costs (County Only): 07/01/19 - 09/30/19",null,null,null,null,{"$f":"SUM(E39:F39)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A39,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A39,'MH1962'!$E$11:$E$29)","v":0},null,{"$f":"SUM(G39:I39)","v":0},null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A39,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A39,'MH1965'!$I$13:$I$47)","v":0},null,{"$f":"IF((K39+L39) =  SUM(M40:M44),\"OK\",\"ERROR: Not all administrative costs reclassified.\")","v":"OK"}]
[{"$f":"A39+1","v":25},"SD/MC Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A40,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A40,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M40)","v":0}]
[{"$f":"A40+1","v":26},"MCHIP Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A41,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A41,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M41)","v":0}]
[27,"Non-SD/MC Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A42,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A42,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M42)","v":0}]
[28,"Proposition 30 Administration - State Required",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A43,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A43,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M43)","v":0}]
[29,"Proposition 30 Administration - Federally Required",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A44,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A44,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M44)","v":0}]
[30,"Administrative Costs (County Only): 10/01/19 - 12/31/19",null,null,null,null,{"$f":"SUM(E45:F45)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A45,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A45,'MH1962'!$E$11:$E$29)","v":0},null,{"$f":"SUM(G45:I45)","v":0},null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A45,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A45,'MH1965'!$I$13:$I$47)","v":0},null,{"$f":"IF((K45+L45) =  SUM(M46:M50),\"OK\",\"ERROR: Not all administrative costs reclassified.\")","v":"OK"}]
[31,"SD/MC Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A46,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A46,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M46)","v":0}]
[32,"MCHIP Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A47,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A47,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M47)","v":0}]
[33,"Non-SD/MC Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A48,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A48,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M48)","v":0}]
[34,"Proposition 30 Administration - State Required",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A49,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A49,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M49)","v":0}]
[35,"Proposition 30 Administration - Federally Required",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A50,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A50,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M50)","v":0}]
[36,"Administrative Costs (County Only): 01/01/20 - 02/29/19",null,null,null,null,{"$f":"SUM(E51:F51)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A51,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A51,'MH1962'!$E$11:$E$29)","v":0},null,{"$f":"SUM(G51:I51)","v":0},null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A51,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A51,'MH1965'!$I$13:$I$47)","v":0},null,{"$f":"IF((K51+L51) =  SUM(M52:M56),\"OK\",\"ERROR: Not all administrative costs reclassified.\")","v":"OK"}]
[37,"SD/MC Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A52,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A52,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M52)","v":0}]
[38,"MCHIP Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A53,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A53,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M53)","v":0}]
[39,"Non-SD/MC Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A54,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A54,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M54)","v":0}]
[40,"Proposition 30 Administration - State Required",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A55,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A55,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M55)","v":0}]
[41,"Proposition 30 Administration - Federally Required",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A56,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A56,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M56)","v":0}]
[42,"Administrative Costs (County Only): 03/01/20 - 06/30/20",null,null,null,null,{"$f":"SUM(E57:F57)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A57,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A57,'MH1962'!$E$11:$E$29)","v":0},null,{"$f":"SUM(G57:I57)","v":0},null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A57,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A57,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M57)","v":0},{"$f":"IF((K57+L57) =  SUM(M58:M62),\"OK\",\"ERROR: Not all administrative costs reclassified.\")","v":"OK"}]
[43,"SD/MC Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A58,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A58,'MH1965'!$I$13:$I$47)","v":0},0]
[44,"MCHIP Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A59,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A59,'MH1965'!$I$13:$I$47)","v":0},0]
[45,"Non-SD/MC Administration",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A60,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A60,'MH1965'!$I$13:$I$47)","v":0},0]
[46,"Proposition 30 Administration - State Required",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A61,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A61,'MH1965'!$I$13:$I$47)","v":0},0]
[47,"Proposition 30 Administration - Federally Required",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A62,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A62,'MH1965'!$I$13:$I$47)","v":0},0]
[48,"Utilization Review Costs (County Only)",null,null,null,null,{"$f":"SUM(E63:F63)","v":0},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A63,'MH1961'!$E$11:$E$29)","v":0},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A63,'MH1962'!$E$11:$E$29)","v":0},null,{"$f":"SUM(G63:I63)","v":0},null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A63,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A63,'MH1965'!$I$13:$I$47)","v":0},null,{"$f":"IF((K63+L63) =  SUM(M64:M70),\"OK\",\"ERROR: Not all UR/QA costs reclassified.\")","v":"OK"}]
[49,"Skilled Professional Medical Personnel",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A64,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A64,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M64)","v":0}]
[50,"Other SD/MC Utilization Review",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A65,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A65,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M65)","v":0}]
[51," Proposition 30 - Federally Required - SPMP",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A66,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A66,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M66)","v":0}]
[52," Proposition 30 - Federally Required - Other UR",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A67,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A67,'MH1965'!$I$13:$I$47)","v":0},0]
[53," Proposition 30 - State Required - SPMP",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A68,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A68,'MH1965'!$I$13:$I$47)","v":0},0]
[54," Proposition 30 - State Required - Other UR",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A69,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A69,'MH1965'!$I$13:$I$47)","v":0},0]
[55,"Non-SD/MC Utilization Review",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A70,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A70,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(M70)","v":0}]
[56,"Non-Hospital Mode Costs (Direct Service and MAA)",null,null,{"$f":"'LAC101'!G16","v":13053800},{"$f":"'LAC101'!H16","v":6579602},{"$f":"SUM(E71:F71)","v":19633402},{"$f":"SUMIF('MH1961'!$F$11:$F$29,'MH1960'!A71,'MH1961'!$E$11:$E$29)","v":-3000},{"$f":"SUMIF('MH1962'!$F$11:$F$29,'MH1960'!A71,'MH1962'!$E$11:$E$29)","v":-77000},{"$f":"-TotalPaymentContractProviders","v":0},{"$f":"SUM(G71:J71)","v":19553402},null,{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A71,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A71,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(K71:M71)","v":19553402}]
[57,"Total Direct Costs",null,null,{"$f":"SUM(E39,E63,E71)","v":13053800},{"$f":"SUM(F39,F63,F71)","v":6579602},{"$f":"SUM(G39,G63,G71)","v":19633402},{"$f":"SUM(H39,H63,H71)","v":-3000},{"$f":"SUM(I39,I63,I71)","v":-77000},{"$f":"SUM(J71)","v":0},{"$f":"SUM(K39,K63,K71)","v":19553402},{"$f":"SUM(L39,L57,L57,L63,L71)","v":0},{"$f":"SUMIF('MH1965'!$E$13:$E$47,'MH1960'!A72,'MH1965'!$F$13:$F$47)+\nSUMIF('MH1965'!$H$13:$H$47,'MH1960'!A72,'MH1965'!$I$13:$I$47)","v":0},{"$f":"SUM(N40:N43,N64:N71)","v":19553402}]

{"sheet":"MH1961","index":15,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[20,1,20,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[29,1,29,3],[21,1,21,3],[8,4,9,4],[8,5,9,5],[8,6,9,6],[9,0,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3]]}
["State of California Health and Human Services Agency",null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["MEDI-CAL ADJUSTMENTS TO COSTS"]
[{"$f":"\"MH 1961 \"&Revision_Date","v":"MH 1961 (Rev. 02/2019)"},null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[null,null,"County:  ",{"$f":"County_Name","v":"Los Angeles"}]
[null,null,"County Code: ",{"$f":"County_Code","v":"19"}]
[]
[null,null,"Legal Entity:",{"$f":"Legal_Entity_Name","v":"Vermont Mental Health Hospital"},"A","B","C"]
[null,null,"Legal Entity Number:",{"$f":"Legal_Entity_Number","v":"00055"},"Amount","MH 1960 Line Number","MH 1960 Description"]
["Description"]
[1,"Depreciation",null,null,-1900,56,{"$f":"IF(ISNUMBER(F11),VLOOKUP(F11,'MH1960'!$A$13:$B$71,2,FALSE),\"\")","v":"Non-Hospital Mode Costs (Direct Service and MAA)"}]
[2,"Unallowable Tax Expenses",null,null,-1000,56,{"$f":"IF(ISNUMBER(F12),VLOOKUP(F12,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":"Non-Hospital Mode Costs (Direct Service and MAA)"}]
[3,"Fine s and Penalties",null,null,-100,56,{"$f":"IF(ISNUMBER(F13),VLOOKUP(F13,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":"Non-Hospital Mode Costs (Direct Service and MAA)"}]
[4,null,null,null,null,null,{"$f":"IF(ISNUMBER(F14),VLOOKUP(F14,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[5,null,null,null,null,null,{"$f":"IF(ISNUMBER(F15),VLOOKUP(F15,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[6,null,null,null,null,null,{"$f":"IF(ISNUMBER(F16),VLOOKUP(F16,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[7,null,null,null,null,null,{"$f":"IF(ISNUMBER(F17),VLOOKUP(F17,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[8,null,null,null,null,null,{"$f":"IF(ISNUMBER(F18),VLOOKUP(F18,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[9,null,null,null,null,null,{"$f":"IF(ISNUMBER(F19),VLOOKUP(F19,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F20),VLOOKUP(F20,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[11,null,null,null,null,null,{"$f":"IF(ISNUMBER(F21),VLOOKUP(F21,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[12,null,null,null,null,null,{"$f":"IF(ISNUMBER(F22),VLOOKUP(F22,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[13,null,null,null,null,null,{"$f":"IF(ISNUMBER(F23),VLOOKUP(F23,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[14,null,null,null,null,null,{"$f":"IF(ISNUMBER(F24),VLOOKUP(F24,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[15,null,null,null,null,null,{"$f":"IF(ISNUMBER(F25),VLOOKUP(F25,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[16,null,null,null,null,null,{"$f":"IF(ISNUMBER(F26),VLOOKUP(F26,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[17,null,null,null,null,null,{"$f":"IF(ISNUMBER(F27),VLOOKUP(F27,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[18,null,null,null,null,null,{"$f":"IF(ISNUMBER(F28),VLOOKUP(F28,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[19,null,null,null,null,null,{"$f":"IF(ISNUMBER(F29),VLOOKUP(F29,'MH1960'!$A$13:$D$71,2,FALSE),\"\")","v":""}]
[20,"Total Adjustments",null,null,{"$f":"SUM(E11:E29)","v":-3000}]

{"sheet":"MH1962","index":16,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[11,1,11,3],[8,6,9,6],[9,0,9,3],[10,1,10,3],[8,4,9,4],[8,5,9,5],[12,1,12,3],[19,1,19,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[13,1,13,3],[14,1,14,3],[20,1,20,3],[21,1,21,3],[26,1,26,3],[28,1,28,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[27,1,27,3]]}
["State of California Health and Human Services Agency",null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["OTHER ADJUSTMENTS TO COSTS"]
[{"$f":"\"MH 1962 \"&Revision_Date","v":"MH 1962 (Rev. 02/2019)"},null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[null,null,"County:  ",{"$f":"County_Name","v":"Los Angeles"}]
[null,null,"County Code: ",{"$f":"County_Code","v":"19"}]
[]
[null,null,"Legal Entity:",{"$f":"Legal_Entity_Name","v":"Vermont Mental Health Hospital"},"A","B","C"]
[null,null,"Legal Entity Number:",{"$f":"Legal_Entity_Number","v":"00055"},"Amount","MH1960 Line Number","MH 1960 Description"]
["Description"]
[1,"Unallowable Cost",null,null,{"$f":"-'LAC101'!I28","v":0},56,{"$f":"IF(ISNUMBER(F11),VLOOKUP(F11,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":"Non-Hospital Mode Costs (Direct Service and MAA)"}]
[2,"Cost not Applicable to DMH Contracted Service",null,null,{"$f":"-'LAC101'!I29","v":-77000},56,{"$f":"IF(ISNUMBER(F12),VLOOKUP(F12,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":"Non-Hospital Mode Costs (Direct Service and MAA)"}]
[3,null,null,null,null,null,{"$f":"IF(ISNUMBER(F13),VLOOKUP(F13,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[4,null,null,null,null,null,{"$f":"IF(ISNUMBER(F14),VLOOKUP(F14,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[5,null,null,null,null,null,{"$f":"IF(ISNUMBER(F15),VLOOKUP(F15,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[6,null,null,null,null,null,{"$f":"IF(ISNUMBER(F16),VLOOKUP(F16,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[7,null,null,null,null,null,{"$f":"IF(ISNUMBER(F17),VLOOKUP(F17,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[8,null,null,null,null,null,{"$f":"IF(ISNUMBER(F18),VLOOKUP(F18,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[9,null,null,null,null,null,{"$f":"IF(ISNUMBER(F19),VLOOKUP(F19,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[10,null,null,null,null,null,{"$f":"IF(ISNUMBER(F20),VLOOKUP(F20,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[11,null,null,null,null,null,{"$f":"IF(ISNUMBER(F21),VLOOKUP(F21,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[12,null,null,null,null,null,{"$f":"IF(ISNUMBER(F22),VLOOKUP(F22,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[13,null,null,null,null,null,{"$f":"IF(ISNUMBER(F23),VLOOKUP(F23,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[14,null,null,null,null,null,{"$f":"IF(ISNUMBER(F24),VLOOKUP(F24,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[15,null,null,null,null,null,{"$f":"IF(ISNUMBER(F25),VLOOKUP(F25,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[16,null,null,null,null,null,{"$f":"IF(ISNUMBER(F26),VLOOKUP(F26,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[17,null,null,null,null,null,{"$f":"IF(ISNUMBER(F27),VLOOKUP(F27,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[18,null,null,null,null,null,{"$f":"IF(ISNUMBER(F28),VLOOKUP(F28,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[19,null,null,null,null,null,{"$f":"IF(ISNUMBER(F29),VLOOKUP(F29,'MH1960'!$A$13:$B$72,2,FALSE),\"\")","v":""}]
[20,"Total Adjustments",null,null,{"$f":"SUM(E11:E29)","v":-77000},0,0]

{"sheet":"MH1963","index":17,"n_rows":79,"n_cols":28,"rows_kept":79,"cut":false,"hidden":false,"merged":[[8,26,9,26],[72,1,72,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[67,1,67,3],[68,1,68,3],[69,1,69,3],[70,1,70,3],[71,1,71,3],[62,1,62,3],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[8,4,9,4],[8,27,9,27],[8,6,9,6],[8,18,9,18],[8,25,9,25],[8,21,9,21],[8,8,9,8],[8,13,9,13],[8,22,9,22],[8,23,9,23],[8,24,9,24],[8,10,9,10],[8,19,9,19],[8,11,9,11],[8,7,9,7],[8,20,9,20],[8,9,9,9],[8,5,9,5],[32,1,32,3],[33,1,33,3],[28,1,28,3],[27,1,27,3],[18,1,18,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[42,1,42,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[8,0,9,0],[8,1,9,3],[12,1,12,3],[26,1,26,3],[19,1,19,3],[20,1,20,3],[22,1,22,3],[21,1,21,3],[7,1,7,3],[13,1,13,3],[16,1,16,3],[17,1,17,3],[14,1,14,3],[15,1,15,3],[11,1,11,3],[8,17,9,17],[50,1,50,3],[48,1,48,3],[49,1,49,3],[78,1,78,4],[53,1,53,3],[54,1,54,3],[55,1,55,3],[51,1,51,3],[52,1,52,3],[59,1,59,3],[77,1,77,3],[56,1,56,3],[60,1,60,3],[57,1,57,3],[58,1,58,3],[76,1,76,3],[8,12,9,12],[8,14,9,14],[8,16,9,16],[8,15,9,15],[61,1,61,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3],[41,1,41,3]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"'Department of Health Care Services"]
["DETAIL COST REPORT"]
["PAYMENTS TO CONTRACT PROVIDERS"]
[{"$f":"\"MH 1963 \"&Revision_Date","v":"MH 1963 (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[null,null,"County:  ",{"$f":"County_Name","v":"Los Angeles"}]
[null,null,"County Code: ",{"$f":"County_Code","v":"19"}]
[]
["A","B",null,null,"C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","N","W","X","Y"]
["Item","Legal Entity Name",null,null,"Legal Entity Number","Total Payments           ","SD/MC Payments","SD/MC Payments","Enhanced FMAP Non Chip Children ","Enhanced FMAP Non Chip Children ","Enhanced SD/MC Payments - Children","Enhanced SD/MC Payments - Children","Enhanced SD/MC Payments - Children","Enhanced FMAP - BCCTP","Enhanced FMAP - BCCTP","Enhanced FMAP - Pregnancy","Enhanced FMAP - Pregnancy","Enhanced FMAP - Refugee","Medi-Cal  Access Program (MCAP) Payments","Medi-Cal  Access Program (MCAP) Payments","Medi-Cal  Access Program (MCAP) Payments","Affordable Care Act ","Affordable Care Act ","Affordable Care Act ","CFT (AB 403) Payments","MediCal for all Children (SB75)","Medi-Cal Administrative Activities - 50%","Medi-Cal Administrative Activities - 75%"]
[]
[null,null,null,null,null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},"07/01/19 - 12/31/19","01/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 06/30/20",{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},"10/01/19 - 12/31/19","01/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 06/30/20","07/01/19 - 12/31/19","01/01/20 - 03/30/20","07/01/19 - 06/30/20",{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},"10/01/19 - 12/31/19","01/01/20 - 06/30/20",{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},"01/01/20 - 02/29/20","03/01/20 - 06/30/20",{"$f":"ACA_Period2","v":"01/01/20 - 06/30/20"},{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},"07/01/19 - 06/30/20","07/01/19 - 06/30/20"]
[1]
[2]
[{"$f":"A13+1","v":3}]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[{"$f":"A61+1","v":51}]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[{"$f":"A76+1","v":66}]
[]
[null,"Total Payments to Contract Providers",null,null,null,{"$f":"SUM(F12:F78)","v":0},0,null,{"$f":"SUM(I12:I78)","v":0},null,{"$f":"SUM(K12:K78)","v":0},null,null,0,null,0,null,0,0,null,null,0,0,null,null,0,null,{"$f":"SUM(AB12:AB78)","v":0}]

{"sheet":"MH1964","index":18,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[[20,5,20,6],[19,5,19,6],[8,5,8,6],[16,5,16,6],[17,5,17,6],[18,5,18,6],[11,5,11,6],[13,5,13,6],[14,5,14,6],[15,5,15,6],[9,5,9,6]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["ALLOCATION OF COSTS TO MODES OF SERVICE"]
[{"$f":"\"MH 1964 \"&Revision_Date","v":"MH 1964 (Rev. 02/2019)"},null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,null,"County:",{"$f":"County_Name","v":"Los Angeles"}]
[null,null,"County Code:",{"$f":"County_Code","v":"19"}]
[]
[null,null,"Legal Entity:",{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A"]
[null,null,"Legal Entity Number:",{"$f":"MH1900_INFO!B8","v":"00055"},null,"Total Costs"]
[]
[1,"Mode Costs (Direct Service and MAA)",null,null,null,{"$f":"SUM(MH1901_Schedule_C!E118,MH1901_Schedule_C!I114,MH1901_Schedule_C!K118)","v":34228055.859999999}]
[null,"Modes"]
[2,null,"Hospital Inpatient Services (Mode 05-SFC 10-19)",null,null,{"$f":"MH1901_Schedule_C!K111","v":14674653.859999999}]
[3,null,"Other 24 Hour Services (Mode 05-All Other SFC)",null,null,{"$f":"SUM(MH1901_Schedule_C!E112:E112)+MH1901_Schedule_C!K112","v":0}]
[4,null,"Day Services (Mode 10)",null,null,{"$f":"MH1901_Schedule_C!E113+MH1901_Schedule_C!K113","v":766}]
[5,null,"Outpatient Services (Mode 15 Program 1 + Program 2)",null,null,{"$f":"MH1901_Schedule_C!E114+MH1901_Schedule_C!I114+MH1901_Schedule_C!K114","v":18781336}]
[6,null,"Outreach Services (Mode 45)",null,null,{"$f":"MH1901_Schedule_C!E115+MH1901_Schedule_C!K115","v":22356}]
[7,null,"Medi-Cal Administrative Activities (Mode 55)",null,null,{"$f":"MH1901_Schedule_C!E116+MH1901_Schedule_C!K116","v":0}]
[8,null,"Support Services (Mode 60)",null,null,{"$f":"MH1901_Schedule_C!E117+MH1901_Schedule_C!K117","v":748944},null,null,"Crosscheck"]
[9,"Total - Lines 2 through 8",null,null,null,{"$f":"SUM(F14:G20)","v":34228055.859999999},null,null,{"$f":"IF(F21=F12,\"OK\",\"ERROR\")","v":"OK"}]

{"sheet":"MH1965","index":19,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[49,5,49,8],[9,8,10,8],[10,0,11,1],[8,3,8,5],[8,6,8,8],[9,3,10,3],[9,4,10,4],[9,5,10,5],[9,6,10,6],[9,7,10,7],[47,1,48,1]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["RECLASSIFICATION(S) OF PROGRAM COSTS"]
[{"$f":"\"MH 1965 \"&Revision_Date","v":"MH 1965 (Rev. 02/2019)"},null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,{"$f":"\"County: \"&County_Name","v":"County: Los Angeles"}]
[null,{"$f":"\"County Code: \"&County_Code","v":"County Code: 19"}]
[]
[{"$f":"\"Legal Entity: \"&Legal_Entity_Name","v":"Legal Entity: Vermont Mental Health Hospital"},null,null,"Increases",null,null,"Decreases"]
[{"$f":"\"Legal Entity Number: \"&TEXT(Legal_Entity_Number,\"00000\")","v":"Legal Entity Number: 00055"},null,"Code","Cost Center","MH1960 Line #","Costs","Cost Center","MH1960 Line #","Costs"]
["Explanation of Reclassification(s)",null,"(1)"]
[null,null,"A","B","C","D","E","F","G"]
[1,null,null,null,null,null,null,null,{"$f":"-F13","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,{"$f":"-F22","v":0}]
[11,null,null,null,null,null,null,null,{"$f":"-F23","v":0}]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[16,null,null,null,null,null,null,null,0]
[17,null,null,null,null,null,null,null,0]
[18,null,null,null,null,null,null,null,0]
[19,null,null,null,null,null,null,null,0]
[20,null,null,null,null,null,null,null,0]
[21,null,null,null,null,null,null,null,0]
[22,null,null,null,null,null,null,null,0]
[23,null,null,null,null,null,null,null,0]
[24,null,null,null,null,null,null,null,0]
[25,null,null,null,null,null,null,null,0]
[26,null,null,null,null,null,null,null,0]
[27,null,null,null,null,null,null,null,0]
[28,null,null,null,null,null,null,null,0]
[29,null,null,null,null,null,null,null,0]
[30,null,null,null,null,null,null,null,0]
[31,null,null,null,null,null,null,null,0]
[32,null,null,null,null,null,null,null,0]
[33,null,null,null,null,null,null,null,0]
[34,null,null,null,null,null,null,null,0]
[35,null,null,null,null,null,null,null,0]
[null,"Total reclassifications (sum of column D must equal the sum of column G)",null,null,null,{"$f":"SUM(F13:F47)","v":0},null,null,{"$f":"SUM(I13:I47)","v":0}]
[null,null,null,null,null,"Total Increases",null,null,"Total Decreases"]
[" (1) A letter (A, B, etc.) must be entered on each line to identify each reclassification entry."]

{"sheet":"MH1966_MODE5(OTHR)","index":20,"n_rows":135,"n_cols":18,"rows_kept":135,"cut":false,"hidden":false,"merged":[[131,1,131,2],[132,1,132,2],[133,1,133,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[129,1,129,2],[130,1,130,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[118,1,118,2],[119,1,119,2],[120,1,120,2],[121,1,121,2],[65,1,65,2],[106,1,106,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[79,1,79,2],[80,1,80,2],[71,1,71,2],[72,1,72,2],[74,1,74,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[5,0,5,1],[6,0,6,1],[8,0,8,1],[24,1,24,2],[16,1,16,3],[10,0,10,1],[25,1,25,2],[21,1,21,2],[45,1,45,2],[22,1,22,2],[43,1,43,2],[23,1,23,2],[27,1,27,2],[11,0,11,3],[17,1,17,3],[14,1,14,3],[13,1,13,3],[12,1,12,3],[31,1,31,2],[20,1,20,2],[26,1,26,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[32,1,32,2],[33,1,33,2],[9,6,10,6],[40,1,40,2],[9,5,10,5],[9,0,9,1],[19,1,19,2],[9,4,11,4],[36,1,36,2],[39,1,39,2],[34,1,34,2],[38,1,38,2],[35,1,35,2],[9,17,10,17],[9,7,10,7],[9,8,10,8],[9,9,10,9],[9,10,10,10],[9,11,10,11],[9,12,10,12],[9,13,10,13],[9,14,10,14],[9,15,10,15],[9,16,10,16],[61,1,61,2],[63,1,63,2],[77,1,77,2],[49,1,49,2],[51,1,51,2],[37,1,37,2],[50,1,50,2],[42,1,42,2],[46,1,46,2],[64,1,64,2],[66,1,66,2],[67,1,67,2],[73,1,73,2],[47,1,47,2],[48,1,48,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[41,1,41,2],[44,1,44,2],[59,1,59,2],[70,1,70,2],[62,1,62,2],[56,1,56,2],[100,1,100,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[92,1,92,2],[93,1,93,2],[82,1,82,2],[83,1,83,2],[85,1,85,2],[76,1,76,2],[68,1,68,2],[69,1,69,2],[58,1,58,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[99,1,99,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[60,1,60,2]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["ALLOCATION OF COSTS TO SERVICE\nFUNCTIONS - MODE TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"IF(L12<>\"\",\"PAGE 1 OF 2\",\"PAGE 1 OF 1\")","v":"PAGE 1 OF 1"},null,null,null,null,null,null,"PAGE 2 OF 2"]
[{"$f":"\"MH1966 \"&Revision_Date","v":"MH1966 (Rev. 02/2019)"},null,null,null,{"$f":"E5+MH1966_MODE10!G5+'MH1966_MODE15_(1)'!G5","v":0},null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[null,null,null,null,{"$f":"SUM(F5:R5)","v":0},{"$f":"IF(F7=\"NR\",1,0)","v":0},{"$f":"IF(G7=\"NR\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["County:",null,{"$f":"County_Name","v":"Los Angeles"},null,19,{"$f":"GetIndex(E6)","v":0},{"$f":"GetIndex(F6)","v":0},0,0,0,0,{"$f":"GetIndex(K6)","v":0},0,0,0,0,0,0]
["County Code:",null,{"$f":"County_Code","v":"19"},null,null,{"$f":"GetInfo(\"Settlement Type\",F6)","v":""},{"$f":"GetInfo(\"Settlement Type\",G6)","v":""},"","","","","","","","","","",""]
[]
["Legal Entity:",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
["Legal Entity Number:",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,"Mode Total","Service \nFunction","Service \nFunction","Service \nFunction","Service \nFunction","Service \nFunction","Service \nFunction","Service \nFunction","Service \nFunction","Service \nFunction","Service \nFunction","Service \nFunction","Service \nFunction","Service \nFunction"]
["Mode:",null,"05 - Other 24 Hour Services (All Other SFC)"]
[null,null,null,null,null,{"$f":"GetInfo(\"Service Function\",F6)","v":""},"","","","","","","","","","","",""]
[1,"Allocation Percentage",null,null,{"$f":"SUM(F13:K13,L13:R13)","v":0},{"$f":"IF($E$15>0,F15/$E$15,0)","v":0},0,0,0,0,0,{"$f":"IF($E$15>0,L15/$E$15,0)","v":0},0,0,0,0,0,0]
[2,"Total Units ",null,null,null,{"$f":"GetInfo(\"Total Units\", F6)","v":0},{"$f":"GetInfo(\"Total Units\", G6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[3,"Gross Cost",null,null,{"$f":"'MH1964'!F15","v":0},{"$f":"GetInfo(\"Gross Cost\", F6)","v":0},{"$f":"GetInfo(\"Gross Cost\", G6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Cost per Unit",null,null,null,{"$f":"IF(F14=0,0,F15/F14)","v":0},{"$f":"IF(G14=0,0,G15/G14)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[5,"Published Charge per Unit",null,null,null,{"$f":"GetRate(\"05\",F12,\"PC\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A18+1","v":6},"Medi-Cal Units",null,"07/01/19 - 12/31/19",null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",F$6)","v":0},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A20+1","v":7},"Medi-Cal Units",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",F$6)","v":0},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A21+1","v":8},"Medi-Cal Units",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",F$6)","v":0},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Medicare/Medi-Cal Crossover Units",null,"07/01/19 - 12/31/19",null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",F$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Medicare/Medi-Cal Crossover Units",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",F$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[11,"Medicare/Medi-Cal Crossover Units",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",F$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[12,"Enhanced Non CHIP (Children) Units",null,"07/01/19 - 12/31/19",null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[13,"Enhanced Non CHIP (Children) Units",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[14,"Enhanced Non CHIP (Children) Units",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[15,"Enhanced CHIP (Children) Units",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[16,"Enhanced CHIP (Children) Units",null,"10/01/19 - 12/31/19",null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[17,"Enhanced CHIP (Children) Units",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[18,"Enhanced CHIP (Children) Units",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[19,"Enhanced BCCTP",null,"07/01/19 - 12/31/19",null,{"$f":"GetInfo(\"BCCTP Units A\",F$6)","v":0},{"$f":"GetInfo(\"BCCTP Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[20,"Enhanced BCCTP",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"BCCTP Units B\",F$6)","v":0},{"$f":"GetInfo(\"BCCTP Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[21,"Enhanced BCCTP",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"BCCTP Units C\",F$6)","v":0},{"$f":"GetInfo(\"BCCTP Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[22,"Enhanced Pregnancy",null,"07/01/19 - 12/31/19",null,{"$f":"GetInfo(\"Pregnancy Units A\",F$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[23,"Enhanced Pregnancy",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Pregnancy Units B\",F$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[24,"Enhanced Pregnancy",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Pregnancy Units C\",F$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[25,"Enhanced SD/MC (Refugees) Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,{"$f":"GetInfo(\"Refugee Units\",F$6)","v":0},{"$f":"GetInfo(\"Refugee Units\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[26,"Affordable Care Act Units",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},null,{"$f":"GetInfo(\"Affordable Care Act Units A\",F$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[27,"Affordable Care Act Units",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Affordable Care Act Units B\",F$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[28,"Affordable Care Act Units",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Affordable Care Act Units C\",F$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[29,"MediCal for all Children (SB75) Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,{"$f":"GetInfo(\"SB75 Units\",F$6)","v":0},{"$f":"GetInfo(\"SB75 Units\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[30,"Medi-Cal Access Program (MCAP)",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},null,{"$f":"GetInfo(\"MCAP Units\",F$6)","v":0},{"$f":"GetInfo(\"MCAP Units\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[31,"Medi-Cal Access Program (MCAP)",null,"10/01/19 - 12/31/19",null,{"$f":"GetInfo(\"MCAP Units B\",F$6)","v":0},{"$f":"GetInfo(\"MCAP Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[32,"Medi-Cal Access Program (MCAP)",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"MCAP Units C\",F$6)","v":0},{"$f":"GetInfo(\"MCAP Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[33,"Medi-Cal Access Program (MCAP)",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"MCAP Units D\",F$6)","v":0},{"$f":"GetInfo(\"MCAP Units D\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[34,"Non-Medi-Cal Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,{"$f":"IF(F14=\"\",\"\",F14-SUM(F20:F47))","v":0},{"$f":"IF(G14=\"\",\"\",G14-SUM(G20:G47))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A48+1","v":35},"Medi-Cal Costs ",null,"07/01/19 - 12/31/19",{"$f":"SUM(F50:R50)","v":0},{"$f":"F20*F$17","v":0},{"$f":"G20*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A50+1","v":36},"Medi-Cal Published Charges ",null,"07/01/19 - 12/31/19",{"$f":"SUM(F51:R51)","v":0},{"$f":"F20*F$18","v":0},{"$f":"G20*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A51+1","v":37},"Medi-Cal Costs ",null,"01/01/20 - 02/29/20",{"$f":"SUM(F53:R53)","v":0},{"$f":"F21*F$17","v":0},{"$f":"G21*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A53+1","v":38},"Medi-Cal Published Charges ",null,"01/01/20 - 02/29/20",{"$f":"SUM(F54:R54)","v":0},{"$f":"F21*F$18","v":0},{"$f":"G21*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A54+1","v":39},"Medi-Cal Costs ",null,"03/01/20 - 06/30/20",{"$f":"SUM(F56:R56)","v":0},{"$f":"F22*F$17","v":0},{"$f":"G22*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A56+1","v":40},"Medi-Cal Published Charges ",null,"03/01/20 - 06/30/20",{"$f":"SUM(F57:R57)","v":0},{"$f":"F22*F$18","v":0},{"$f":"G22*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A57+1","v":41},"Medicare/Medi-Cal Crossover Costs",null,"07/01/19 - 12/31/19",{"$f":"SUM(F59:R59)","v":0},{"$f":"F23*F$17","v":0},{"$f":"G23*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A59+1","v":42},"Medicare/Medi-Cal Crossover Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUM(F60:R60)","v":0},{"$f":"F23*F$18","v":0},{"$f":"G23*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A60+1","v":43},"Medicare/Medi-Cal Crossover Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F62:R62)","v":0},{"$f":"F24*F$17","v":0},{"$f":"G24*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A62+1","v":44},"Medicare/Medi-Cal Crossover Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F63:R63)","v":0},{"$f":"F24*F$18","v":0},{"$f":"G24*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A63+1","v":45},"Medicare/Medi-Cal Crossover Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F65:R65)","v":0},{"$f":"F25*F$17","v":0},{"$f":"G25*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A65+1","v":46},"Medicare/Medi-Cal Crossover Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F66:R66)","v":0},{"$f":"F25*F$18","v":0},{"$f":"G25*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A66+1","v":47},"Enhanced Non CHIP (Children) Costs",null,"07/01/19 - 12/31/19",{"$f":"SUM(F68:R68)","v":0},{"$f":"F26*F$17","v":0},{"$f":"G26*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A68+1","v":48},"Enhanced Non CHIP (Children) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUM(F69:R69)","v":0},{"$f":"F26*F$18","v":0},{"$f":"G26*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A69+1","v":49},"Enhanced Non CHIP (Children) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F71:R71)","v":0},{"$f":"F27*F$17","v":0},{"$f":"G27*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A71+1","v":50},"Enhanced Non CHIP (Children) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F72:R72)","v":0},{"$f":"F27*F$18","v":0},{"$f":"G27*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A72+1","v":51},"Enhanced Non CHIP (Children) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F74:R74)","v":0},{"$f":"F28*F$17","v":0},{"$f":"G28*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A74+1","v":52},"Enhanced Non CHIP (Children) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F75:R75)","v":0},{"$f":"F28*F$18","v":0},{"$f":"G28*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A75+1","v":53},"Enhanced SD/MC (Children) Costs",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUM(F77:R77)","v":0},{"$f":"F29*F$17","v":0},{"$f":"G29*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A77+1","v":54},"Enhanced SD/MC (Children) Published Charges",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUM(F78:R78)","v":0},{"$f":"F29*F$18","v":0},{"$f":"G29*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A78+1","v":55},"Enhanced SD/MC (Children) Costs",null,"10/01/19 - 12/31/19",{"$f":"SUM(F80:R80)","v":0},{"$f":"F30*F$17","v":0},{"$f":"G30*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":56},"Enhanced SD/MC (Children) Published Charges",null,"10/01/19 - 12/31/19",{"$f":"SUM(F81:R81)","v":0},{"$f":"F30*F$18","v":0},{"$f":"G30*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A81+1","v":57},"Enhanced SD/MC (Children) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F83:R83)","v":0},{"$f":"F31*F$17","v":0},{"$f":"G31*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A83+1","v":58},"Enhanced SD/MC (Children) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F84:R84)","v":0},{"$f":"F31*F$18","v":0},{"$f":"G31*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A84+1","v":59},"Enhanced SD/MC (Children) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F86:R86)","v":0},{"$f":"F32*F$17","v":0},{"$f":"G32*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A86+1","v":60},"Enhanced SD/MC (Children) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F87:R87)","v":0},{"$f":"F32*F$18","v":0},{"$f":"G32*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A87+1","v":61},"Enhanced SD/MC (BCCTP) Costs",null,"07/01/19 - 12/31/19",{"$f":"SUM(F89:R89)","v":0},{"$f":"F33*F$17","v":0},{"$f":"G33*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A89+1","v":62},"Enhanced SD/MC (BCCTP) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUM(F90:R90)","v":0},{"$f":"F33*F$18","v":0},{"$f":"G33*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A90+1","v":63},"Enhanced SD/MC (BCCTP) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F92:R92)","v":0},{"$f":"F34*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A92+1","v":64},"Enhanced SD/MC (BCCTP) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F93:R93)","v":0},{"$f":"F34*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A93+1","v":65},"Enhanced SD/MC (BCCTP) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F95:R95)","v":0},{"$f":"F35*F$17","v":0},{"$f":"G35*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A95+1","v":66},"Enhanced SD/MC (BCCTP) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F96:R96)","v":0},{"$f":"F35*F$18","v":0},{"$f":"G35*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A96+1","v":67},"Enhanced SD/MC (Pregnancy) Costs",null,"07/01/19 - 12/31/19",{"$f":"SUM(F98:R98)","v":0},{"$f":"F36*F$17","v":0},{"$f":"G36*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A98+1","v":68},"Enhanced SD/MC (Pregnancy) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUM(F99:R99)","v":0},{"$f":"F36*F$18","v":0},{"$f":"G36*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A99+1","v":69},"Enhanced SD/MC (Pregnancy) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F101:R101)","v":0},{"$f":"F37*F$17","v":0},{"$f":"G37*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A101+1","v":70},"Enhanced SD/MC (Pregnancy) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F102:R102)","v":0},{"$f":"F37*F$18","v":0},{"$f":"G37*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A102+1","v":71},"Enhanced SD/MC (Pregnancy) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F104:R104)","v":0},{"$f":"F38*F$17","v":0},{"$f":"G38*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A104+1","v":72},"Enhanced SD/MC (Pregnancy) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F105:R105)","v":0},{"$f":"F38*F$18","v":0},{"$f":"G38*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A105+1","v":73},"Enhanced SD/MC (Refugees) Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUM(F107:R107)","v":0},{"$f":"F39*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A107+1","v":74},"Enhanced SD/MC (Refugees) Published Charges",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUM(F108:R108)","v":0},{"$f":"F39*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A108+1","v":75},"Affordable Care Act Costs",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"SUM(F110:R110)","v":0},{"$f":"F40*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A110+1","v":76},"Affordable Care Act Published Charges",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"SUM(F111:R111)","v":0},{"$f":"F40*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A111+1","v":77},"Affordable Care Act Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F113:R113)","v":0},{"$f":"F41*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A113+1","v":78},"Affordable Care Act Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F114:R114)","v":0},{"$f":"F41*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A114+1","v":79},"Affordable Care Act Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F116:R116)","v":0},{"$f":"F42*F$17","v":0},{"$f":"G42*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A116+1","v":80},"Affordable Care Act Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F117:R117)","v":0},{"$f":"F42*F$18","v":0},{"$f":"G42*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A117+1","v":81},"MediCal for all Children and Young Adults Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUM(F119:R119)","v":0},{"$f":"F43*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A119+1","v":82},"MediCal for all Children and Young Adults Published Charges",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUM(F120:R120)","v":0},{"$f":"F43*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A120+1","v":83},"Medi-Cal  Access Program (MCAP) Costs",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUM(F122:R122)","v":0},{"$f":"F44*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A122+1","v":84},"Medi-Cal  Access Program (MCAP) Published Charges",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUM(F123:R123)","v":0},{"$f":"F44*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A123+1","v":85},"Medi-Cal  Access Program (MCAP) Costs",null,"10/01/19 - 12/31/19",{"$f":"SUM(F125:R125)","v":0},{"$f":"F45*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A125+1","v":86},"Medi-Cal  Access Program (MCAP) Published Charges",null,"10/01/19 - 12/31/19",{"$f":"SUM(F126:R126)","v":0},{"$f":"F45*F$18","v":0},{"$f":"G45*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A126+1","v":87},"Medi-Cal  Access Program (MCAP) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F128:R128)","v":0},{"$f":"F46*F$17","v":0},{"$f":"G46*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A128+1","v":88},"Medi-Cal  Access Program (MCAP) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F129:R129)","v":0},{"$f":"F46*F$18","v":0},{"$f":"G46*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A129+1","v":89},"Medi-Cal  Access Program (MCAP) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F131:R131)","v":0},{"$f":"F47*F$17","v":0},{"$f":"G47*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A131+1","v":90},"Medi-Cal  Access Program (MCAP) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F132:R132)","v":0},{"$f":"F47*F$18","v":0},{"$f":"G47*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A132+1","v":91},"Non-Medi-Cal Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUM(F134:R134)","v":0},{"$f":"F17*F48","v":0},{"$f":"G17*G48","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(F135:R135)","v":0}]

{"sheet":"MH1966_MODE10","index":21,"n_rows":135,"n_cols":20,"rows_kept":135,"cut":false,"hidden":false,"merged":[[130,1,130,2],[131,1,131,2],[132,1,132,2],[133,1,133,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[129,1,129,2],[120,1,120,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[118,1,118,2],[119,1,119,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[65,1,65,2],[106,1,106,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[82,1,82,2],[83,1,83,2],[85,1,85,2],[76,1,76,2],[77,1,77,2],[9,4,10,4],[9,5,10,5],[9,6,10,6],[50,1,50,2],[16,1,16,3],[12,1,12,3],[39,1,39,2],[36,1,36,2],[20,1,20,2],[45,1,45,2],[22,1,22,2],[43,1,43,2],[23,1,23,2],[47,1,47,2],[48,1,48,2],[14,1,14,3],[17,1,17,3],[11,0,11,3],[37,1,37,2],[19,1,19,2],[21,1,21,2],[31,1,31,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[5,0,5,1],[6,0,6,1],[8,0,8,1],[9,0,9,1],[13,1,13,3],[38,1,38,2],[41,1,41,2],[44,1,44,2],[49,1,49,2],[52,1,52,2],[51,1,51,2],[40,1,40,2],[42,1,42,2],[46,1,46,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[58,1,58,2],[60,1,60,2],[61,1,61,2],[63,1,63,2],[64,1,64,2],[59,1,59,2],[62,1,62,2],[79,1,79,2],[80,1,80,2],[105,1,105,2],[99,1,99,2],[100,1,100,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[35,1,35,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[104,1,104,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[92,1,92,2],[93,1,93,2],[53,1,53,2]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["ALLOCATION OF COSTS TO SERVICE\nFUNCTIONS - MODE TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"IF(N12<>\"\",\"PAGE 1 OF 2\",\"PAGE 1 OF 1\")","v":"PAGE 1 OF 1"},null,null,null,null,null,null,null,null,"PAGE 2 OF 2"]
[{"$f":"\"MH1966 \"&Revision_Date","v":"MH1966 (Rev. 02/2019)"},null,null,null,null,null,{"$f":"G5+'MH1966_MODE5(OTHR)'!E5+'MH1966_MODE15_(1)'!G5","v":0},null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[null,null,null,null,null,null,{"$f":"SUM(H5:T5)","v":0},{"$f":"IF(H7=\"NR\",1,0)","v":0},{"$f":"IF(I7=\"NR\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["County:",null,{"$f":"County_Name","v":"Los Angeles"},null,null,null,19,{"$f":"GetIndex(G6)","v":26},{"$f":"GetIndex(H6)","v":27},0,0,0,0,0,0,0,0,0,0,0]
["County Code:",null,{"$f":"County_Code","v":"19"},null,null,null,null,{"$f":"GetInfo(\"Settlement Type\", H6)","v":"CR"},{"$f":"GetInfo(\"Settlement Type\", I6)","v":"CR"},"","","","","","","","","","",""]
[]
["Legal Entity:",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
["Legal Entity Number:",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,"Non-Hospital\nMode Total","Hospital\nMode Total","Mode Total","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service"]
[null,"Mode:","10 - Day Services",null,null,null,null,"Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function"]
[null,null,null,null,null,null,null,{"$f":"GetInfo(\"Service Function\", H6)","v":"85"},{"$f":"GetInfo(\"Service Function\", I6)","v":"85"},"","","","","","","","","","",""]
[1,"Allocation Percentage",null,null,{"$f":"G13-F13","v":1},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H13:T13)","v":0},{"$f":"SUM(H13:M13,N13:T13)","v":1},{"$f":"IF($G$15>0,H15/$G$15,0)","v":0.7680591383812011},0.23194086161879895,0,0,0,0,{"$f":"IF($G$15>0,N15/$G$15,0)","v":0},0,0,0,0,0,0]
[2,"Total Units ",null,null,null,null,null,{"$f":"GetInfo(\"Total Units\", H6)","v":8},{"$f":"GetInfo(\"Total Units\", I6)","v":2},0,0,0,0,0,0,0,0,0,0,0]
[3,"Gross Cost",null,null,{"$f":"G15-F15","v":766},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H15:T15)","v":0},{"$f":"SUM(H15:T15)","v":766},{"$f":"GetInfo(\"Gross Cost\", H6)","v":588.33330000000001},{"$f":"GetInfo(\"Gross Cost\", I6)","v":177.66669999999999},0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Cost per Unit",null,null,null,null,null,{"$f":"IF(H14=0,0,H15/H14)","v":73.541662500000001},{"$f":"IF(I14=0,0,I15/I14)","v":88.833349999999996},0,0,0,0,0,0,0,0,0,0,0]
[5,"Published Charge per Unit",null,null,null,null,null,{"$f":"GetRate(\"10\", H12, \"PC\")","v":245},245,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A18+1","v":6},"Medi-Cal Units",null,"07/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",H$6)","v":8},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A20+1","v":7},"Medi-Cal Units",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",H$6)","v":0},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A21+1","v":8},"Medi-Cal Units",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",H$6)","v":0},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",I$6)","v":2},0,0,0,0,0,0,0,0,0,0,0]
[9,"Medicare/Medi-Cal Crossover Units",null,"07/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",H$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Medicare/Medi-Cal Crossover Units",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",H$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[11,"Medicare/Medi-Cal Crossover Units",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",H$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[12,"Enhanced Non CHIP (Children) Units",null,"07/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",H$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[13,"Enhanced Non CHIP (Children) Units",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",H$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[14,"Enhanced Non CHIP (Children) Units",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",H$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[15,"Enhanced CHIP (Children) Units",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},null,null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",H$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[16,"Enhanced CHIP (Children) Units",null,"10/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",H$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[17,"Enhanced CHIP (Children) Units",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",H$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[18,"Enhanced CHIP (Children) Units",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",H$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[19,"Enhanced BCCTP",null,"07/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"BCCTP Units A\",H$6)","v":0},{"$f":"GetInfo(\"BCCTP Units A\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[20,"Enhanced BCCTP",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"BCCTP Units B\",H$6)","v":0},{"$f":"GetInfo(\"BCCTP Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[21,"Enhanced BCCTP",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"BCCTP Units C\",H$6)","v":0},{"$f":"GetInfo(\"BCCTP Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[22,"Enhanced Pregnancy",null,"07/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"Pregnancy Units A\",H$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units A\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[23,"Enhanced Pregnancy",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Pregnancy Units B\",H$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[24,"Enhanced Pregnancy",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Pregnancy Units C\",H$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[25,"Enhanced SD/MC (Refugees) Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,null,null,{"$f":"GetInfo(\"Refugee Units\",H$6)","v":0},{"$f":"GetInfo(\"Refugee Units\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[26,"Affordable Care Act Units",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},null,null,null,{"$f":"GetInfo(\"Affordable Care Act Units A\",H$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units A\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[27,"Affordable Care Act Units",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Affordable Care Act Units B\",H$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[28,"Affordable Care Act Units",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Affordable Care Act Units C\",H$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[29,"MediCal for all Children (SB75) Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,null,null,{"$f":"GetInfo(\"SB75 Units\",H$6)","v":0},{"$f":"GetInfo(\"SB75 Units\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[30,"Medi-Cal Access Program (MCAP)",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},null,null,null,{"$f":"GetInfo(\"MCAP Units\",H$6)","v":0},{"$f":"GetInfo(\"MCAP Units\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[31,"Medi-Cal Access Program (MCAP)",null,"10/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"MCAP Units B\",H$6)","v":0},{"$f":"GetInfo(\"MCAP Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[32,"Medi-Cal Access Program (MCAP)",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"MCAP Units C\",H$6)","v":0},{"$f":"GetInfo(\"MCAP Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[33,"Medi-Cal Access Program (MCAP)",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"MCAP Units D\",H$6)","v":0},{"$f":"GetInfo(\"MCAP Units D\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[34,"Non-Medi-Cal Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,null,null,{"$f":"IF(H14=\"\",\"\",H14-SUM(H20:H47))","v":0},{"$f":"IF(I14=\"\",\"\",I14-SUM(I20:I47))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A48+1","v":35},"Medi-Cal Costs ",null,"07/01/19 - 12/31/19",{"$f":"G50-F50","v":588.33330000000001},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H50:T50)","v":0},{"$f":"SUM(H50:T50)","v":588.33330000000001},{"$f":"H20*H$17","v":588.33330000000001},{"$f":"I20*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T20*T$17","v":0}]
[{"$f":"A50+1","v":36},"Medi-Cal Published Charges ",null,"07/01/19 - 12/31/19",{"$f":"G51-F51","v":1960},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H51:T51)","v":0},{"$f":"SUM(H51:T51)","v":1960},{"$f":"H20*H$18","v":1960},{"$f":"I20*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T20*T$18","v":0}]
[]
[{"$f":"A51+1","v":37},"Medi-Cal Costs ",null,"01/01/20 - 02/29/20",{"$f":"G53-F53","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H53:T53)","v":0},{"$f":"SUM(H53:T53)","v":0},{"$f":"H21*H$17","v":0},{"$f":"I21*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T21*T$17","v":0}]
[{"$f":"A53+1","v":38},"Medi-Cal Published Charges ",null,"01/01/20 - 02/29/20",{"$f":"G54-F54","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H54:T54)","v":0},{"$f":"SUM(H54:T54)","v":0},{"$f":"H21*H$18","v":0},{"$f":"I21*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T21*T$18","v":0}]
[]
[{"$f":"A54+1","v":39},"Medi-Cal Costs ",null,"03/01/20 - 06/30/20",{"$f":"G56-F56","v":177.66669999999999},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H56:T56)","v":0},{"$f":"SUM(H56:T56)","v":177.66669999999999},{"$f":"H22*H$17","v":0},{"$f":"I22*I$17","v":177.66669999999999},0,0,0,0,0,0,0,0,0,0,{"$f":"T22*T$17","v":0}]
[{"$f":"A56+1","v":40},"Medi-Cal Published Charges ",null,"03/01/20 - 06/30/20",{"$f":"G57-F57","v":490},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H57:T57)","v":0},{"$f":"SUM(H57:T57)","v":490},{"$f":"H22*H$18","v":0},{"$f":"I22*I$18","v":490},0,0,0,0,0,0,0,0,0,0,{"$f":"T22*T$18","v":0}]
[]
[{"$f":"A57+1","v":41},"Medicare/Medi-Cal Crossover Costs",null,"07/01/19 - 12/31/19",{"$f":"G59-F59","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H59:T59)","v":0},{"$f":"SUM(H59:T59)","v":0},{"$f":"H23*H$17","v":0},{"$f":"I23*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T23*T$17","v":0}]
[{"$f":"A59+1","v":42},"Medicare/Medi-Cal Crossover Published Charges",null,"07/01/19 - 12/31/19",{"$f":"G60-F60","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H60:T60)","v":0},{"$f":"SUM(H60:T60)","v":0},{"$f":"H23*H$18","v":0},{"$f":"I23*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T23*T$18","v":0}]
[]
[{"$f":"A60+1","v":43},"Medicare/Medi-Cal Crossover Costs",null,"01/01/20 - 02/29/20",{"$f":"G62-F62","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H62:T62)","v":0},{"$f":"SUM(H62:T62)","v":0},{"$f":"H24*H$17","v":0},{"$f":"I24*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T24*T$17","v":0}]
[{"$f":"A62+1","v":44},"Medicare/Medi-Cal Crossover Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G63-F63","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H63:T63)","v":0},{"$f":"SUM(H63:T63)","v":0},{"$f":"H24*H$18","v":0},{"$f":"I24*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T24*T$18","v":0}]
[]
[{"$f":"A63+1","v":45},"Medicare/Medi-Cal Crossover Costs",null,"03/01/20 - 06/30/20",{"$f":"G65-F65","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H65:T65)","v":0},{"$f":"SUM(H65:T65)","v":0},{"$f":"H25*H$17","v":0},{"$f":"I25*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T25*T$17","v":0}]
[{"$f":"A65+1","v":46},"Medicare/Medi-Cal Crossover Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G66-F66","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H66:T66)","v":0},{"$f":"SUM(H66:T66)","v":0},{"$f":"H25*H$18","v":0},{"$f":"I25*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T25*T$18","v":0}]
[]
[{"$f":"A66+1","v":47},"Enhanced Non CHIP (Children) Costs",null,"07/01/19 - 12/31/19",{"$f":"G68-F68","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H68:T68)","v":0},{"$f":"SUM(H68:T68)","v":0},{"$f":"H26*H$17","v":0},{"$f":"I26*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T26*T$17","v":0}]
[{"$f":"A68+1","v":48},"Enhanced Non CHIP (Children) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"G69-F69","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H69:T69)","v":0},{"$f":"SUM(H69:T69)","v":0},{"$f":"H26*H$18","v":0},{"$f":"I26*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T26*T$18","v":0}]
[]
[{"$f":"A69+1","v":49},"Enhanced Non CHIP (Children) Costs",null,"01/01/20 - 02/29/20",{"$f":"G71-F71","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H71:T71)","v":0},{"$f":"SUM(H71:T71)","v":0},{"$f":"H27*H$17","v":0},{"$f":"I27*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T27*T$17","v":0}]
[{"$f":"A71+1","v":50},"Enhanced Non CHIP (Children) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G72-F72","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H72:T72)","v":0},{"$f":"SUM(H72:T72)","v":0},{"$f":"H27*H$18","v":0},{"$f":"I27*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T27*T$18","v":0}]
[]
[{"$f":"A72+1","v":51},"Enhanced Non CHIP (Children) Costs",null,"03/01/20 - 06/30/20",{"$f":"G74-F74","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H74:T74)","v":0},{"$f":"SUM(H74:T74)","v":0},{"$f":"H28*H$17","v":0},{"$f":"I28*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T28*T$17","v":0}]
[{"$f":"A74+1","v":52},"Enhanced Non CHIP (Children) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G75-F75","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H75:T75)","v":0},{"$f":"SUM(H75:T75)","v":0},{"$f":"H28*H$18","v":0},{"$f":"I28*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T28*T$18","v":0}]
[]
[{"$f":"A75+1","v":53},"Enhanced SD/MC (Children) Costs",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"G77-F77","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H77:T77)","v":0},{"$f":"SUM(H77:T77)","v":0},{"$f":"H29*H$17","v":0},{"$f":"I29*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T29*T$17","v":0}]
[{"$f":"A77+1","v":54},"Enhanced SD/MC (Children) Published Charges",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"G78-F78","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H78:T78)","v":0},{"$f":"SUM(H78:T78)","v":0},{"$f":"H29*H$18","v":0},{"$f":"I29*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T29*T$18","v":0}]
[]
[{"$f":"A78+1","v":55},"Enhanced SD/MC (Children) Costs",null,"10/01/19 - 12/31/19",{"$f":"G80-F80","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H80:T80)","v":0},{"$f":"SUM(H80:T80)","v":0},{"$f":"H30*H$17","v":0},{"$f":"I30*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T30*T$17","v":0}]
[{"$f":"A80+1","v":56},"Enhanced SD/MC (Children) Published Charges",null,"10/01/19 - 12/31/19",{"$f":"G81-F81","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H81:T81)","v":0},{"$f":"SUM(H81:T81)","v":0},{"$f":"H30*H$18","v":0},{"$f":"I30*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T30*T$18","v":0}]
[]
[{"$f":"A81+1","v":57},"Enhanced SD/MC (Children) Costs",null,"01/01/20 - 02/29/20",{"$f":"G83-F83","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H83:T83)","v":0},{"$f":"SUM(H83:T83)","v":0},{"$f":"H31*H$17","v":0},{"$f":"I31*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T31*T$17","v":0}]
[{"$f":"A83+1","v":58},"Enhanced SD/MC (Children) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G84-F84","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H84:T84)","v":0},{"$f":"SUM(H84:T84)","v":0},{"$f":"H31*H$18","v":0},{"$f":"I31*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T31*T$18","v":0}]
[]
[{"$f":"A84+1","v":59},"Enhanced SD/MC (Children) Costs",null,"03/01/20 - 06/30/20",{"$f":"G86-F86","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H86:T86)","v":0},{"$f":"SUM(H86:T86)","v":0},{"$f":"H32*H$17","v":0},{"$f":"I32*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T32*T$17","v":0}]
[{"$f":"A86+1","v":60},"Enhanced SD/MC (Children) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G87-F87","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H87:T87)","v":0},{"$f":"SUM(H87:T87)","v":0},{"$f":"H32*H$18","v":0},{"$f":"I32*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T32*T$18","v":0}]
[]
[{"$f":"A87+1","v":61},"Enhanced SD/MC (BCCTP) Costs",null,"07/01/19 - 12/31/19",{"$f":"G89-F89","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H89:T89)","v":0},{"$f":"SUM(H89:T89)","v":0},{"$f":"H33*H$17","v":0},{"$f":"I33*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T33*T$17","v":0}]
[{"$f":"A89+1","v":62},"Enhanced SD/MC (BCCTP) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"G90-F90","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H90:T90)","v":0},{"$f":"SUM(H90:T90)","v":0},{"$f":"H33*H$18","v":0},{"$f":"I33*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T33*T$18","v":0}]
[]
[{"$f":"A90+1","v":63},"Enhanced SD/MC (BCCTP) Costs",null,"01/01/20 - 02/29/20",{"$f":"G92-F92","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H92:T92)","v":0},{"$f":"SUM(H92:T92)","v":0},{"$f":"H34*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T34*T$17","v":0}]
[{"$f":"A92+1","v":64},"Enhanced SD/MC (BCCTP) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G93-F93","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H93:T93)","v":0},{"$f":"SUM(H93:T93)","v":0},{"$f":"H34*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T34*T$18","v":0}]
[]
[{"$f":"A93+1","v":65},"Enhanced SD/MC (BCCTP) Costs",null,"03/01/20 - 06/30/20",{"$f":"G95-F95","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H95:T95)","v":0},{"$f":"SUM(H95:T95)","v":0},{"$f":"H35*H$17","v":0},{"$f":"I35*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T35*T$17","v":0}]
[{"$f":"A95+1","v":66},"Enhanced SD/MC (BCCTP) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G96-F96","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H96:T96)","v":0},{"$f":"SUM(H96:T96)","v":0},{"$f":"H35*H$18","v":0},{"$f":"I35*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T35*T$18","v":0}]
[]
[{"$f":"A96+1","v":67},"Enhanced SD/MC (Pregnancy) Costs",null,"07/01/19 - 12/31/19",{"$f":"G98-F98","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H98:T98)","v":0},{"$f":"SUM(H98:T98)","v":0},{"$f":"H36*H$17","v":0},{"$f":"I36*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T36*T$17","v":0}]
[{"$f":"A98+1","v":68},"Enhanced SD/MC (Pregnancy) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"G99-F99","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H99:T99)","v":0},{"$f":"SUM(H99:T99)","v":0},{"$f":"H36*H$18","v":0},{"$f":"I36*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T36*T$18","v":0}]
[]
[{"$f":"A99+1","v":69},"Enhanced SD/MC (Pregnancy) Costs",null,"01/01/20 - 02/29/20",{"$f":"G101-F101","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H101:T101)","v":0},{"$f":"SUM(H101:T101)","v":0},{"$f":"H37*H$17","v":0},{"$f":"I37*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T37*T$17","v":0}]
[{"$f":"A101+1","v":70},"Enhanced SD/MC (Pregnancy) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G102-F102","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H102:T102)","v":0},{"$f":"SUM(H102:T102)","v":0},{"$f":"H37*H$18","v":0},{"$f":"I37*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T37*T$18","v":0}]
[]
[{"$f":"A102+1","v":71},"Enhanced SD/MC (Pregnancy) Costs",null,"03/01/20 - 06/30/20",{"$f":"G104-F104","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H104:T104)","v":0},{"$f":"SUM(H104:T104)","v":0},{"$f":"H38*H$17","v":0},{"$f":"I38*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T38*T$17","v":0}]
[{"$f":"A104+1","v":72},"Enhanced SD/MC (Pregnancy) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G105-F105","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H105:T105)","v":0},{"$f":"SUM(H105:T105)","v":0},{"$f":"H38*H$18","v":0},{"$f":"I38*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T38*T$18","v":0}]
[]
[{"$f":"A105+1","v":73},"Enhanced SD/MC (Refugees) Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"G107-F107","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H107:T107)","v":0},{"$f":"SUM(H107:T107)","v":0},{"$f":"H39*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T39*T$17","v":0}]
[{"$f":"A107+1","v":74},"Enhanced SD/MC (Refugees) Published Charges",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"G108-F108","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H108:T108)","v":0},{"$f":"SUM(H108:T108)","v":0},{"$f":"H39*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T39*T$18","v":0}]
[]
[{"$f":"A108+1","v":75},"Affordable Care Act Costs",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"G110-F110","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H110:T110)","v":0},{"$f":"SUM(H110:T110)","v":0},{"$f":"H40*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T40*T$17","v":0}]
[{"$f":"A110+1","v":76},"Affordable Care Act Published Charges",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"G111-F111","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H111:T111)","v":0},{"$f":"SUM(H111:T111)","v":0},{"$f":"H40*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T40*T$18","v":0}]
[]
[{"$f":"A111+1","v":77},"Affordable Care Act Costs",null,"01/01/20 - 02/29/20",{"$f":"G113-F113","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H113:T113)","v":0},{"$f":"SUM(H113:T113)","v":0},{"$f":"H41*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T41*T$17","v":0}]
[{"$f":"A113+1","v":78},"Affordable Care Act Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G114-F114","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H114:T114)","v":0},{"$f":"SUM(H114:T114)","v":0},{"$f":"H41*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T41*T$18","v":0}]
[]
[{"$f":"A114+1","v":79},"Affordable Care Act Costs",null,"03/01/20 - 06/30/20",{"$f":"G116-F116","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H116:T116)","v":0},{"$f":"SUM(H116:T116)","v":0},{"$f":"H42*H$17","v":0},{"$f":"I42*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T42*T$17","v":0}]
[{"$f":"A116+1","v":80},"Affordable Care Act Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G117-F117","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H117:T117)","v":0},{"$f":"SUM(H117:T117)","v":0},{"$f":"H42*H$18","v":0},{"$f":"I42*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T42*T$18","v":0}]
[]
[{"$f":"A117+1","v":81},"MediCal for all Children and Young Adults Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"G119-F119","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H119:T119)","v":0},{"$f":"SUM(H119:T119)","v":0},{"$f":"H43*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T43*T$17","v":0}]
[{"$f":"A119+1","v":82},"MediCal for all Children and Young Adults Published Charges",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"G120-F120","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H120:T120)","v":0},{"$f":"SUM(H120:T120)","v":0},{"$f":"H43*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T43*T$18","v":0}]
[]
[{"$f":"A120+1","v":83},"Medi-Cal  Access Program (MCAP) Costs",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"G122-F122","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H122:T122)","v":0},{"$f":"SUM(H122:T122)","v":0},{"$f":"H44*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T44*T$17","v":0}]
[{"$f":"A122+1","v":84},"Medi-Cal  Access Program (MCAP) Published Charges",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"G123-F123","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H123:T123)","v":0},{"$f":"SUM(H123:T123)","v":0},{"$f":"H44*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T44*T$18","v":0}]
[]
[{"$f":"A123+1","v":85},"Medi-Cal  Access Program (MCAP) Costs",null,"10/01/19 - 12/31/19",{"$f":"G125-F125","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H125:T125)","v":0},{"$f":"SUM(H125:T125)","v":0},{"$f":"H45*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$17","v":0}]
[{"$f":"A125+1","v":86},"Medi-Cal  Access Program (MCAP) Published Charges",null,"10/01/19 - 12/31/19",{"$f":"G126-F126","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H126:T126)","v":0},{"$f":"SUM(H126:T126)","v":0},{"$f":"H45*H$18","v":0},{"$f":"I45*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$18","v":0}]
[]
[{"$f":"A126+1","v":87},"Medi-Cal  Access Program (MCAP) Costs",null,"01/01/20 - 02/29/20",{"$f":"G128-F128","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H128:T128)","v":0},{"$f":"SUM(H128:T128)","v":0},{"$f":"H46*H$17","v":0},{"$f":"I46*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T46*T$17","v":0}]
[{"$f":"A128+1","v":88},"Medi-Cal  Access Program (MCAP) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G129-F129","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H129:T129)","v":0},{"$f":"SUM(H129:T129)","v":0},{"$f":"H46*H$18","v":0},{"$f":"I46*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T46*T$18","v":0}]
[]
[{"$f":"A129+1","v":89},"Medi-Cal  Access Program (MCAP) Costs",null,"03/01/20 - 06/30/20",{"$f":"G131-F131","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H131:T131)","v":0},{"$f":"SUM(H131:T131)","v":0},{"$f":"H47*H$17","v":0},{"$f":"I47*I$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T47*T$17","v":0}]
[{"$f":"A131+1","v":90},"Medi-Cal  Access Program (MCAP) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G132-F132","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H132:T132)","v":0},{"$f":"SUM(H132:T132)","v":0},{"$f":"H47*H$18","v":0},{"$f":"I47*I$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T47*T$18","v":0}]
[]
[{"$f":"A132+1","v":91},"Non-Medi-Cal Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"G134-F134","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H134:T134)","v":0},{"$f":"SUM(H134:T134)","v":0},{"$f":"H17*H48","v":0},{"$f":"I17*I48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T17*T48","v":0}]
[null,null,null,null,{"$f":"G135-F135","v":0},{"$f":"SUMIF($H$7:$T$7,\"=HOSP\",H135:T135)","v":0},{"$f":"SUM(H135:T135)","v":0}]

{"sheet":"MH1966_MODE15_(1)","index":22,"n_rows":135,"n_cols":84,"rows_kept":135,"cut":false,"hidden":false,"merged":[[131,1,131,2],[132,1,132,2],[133,1,133,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[129,1,129,2],[130,1,130,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[116,1,116,2],[117,1,117,2],[118,1,118,2],[119,1,119,2],[120,1,120,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[114,1,114,2],[115,1,115,2],[106,1,106,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[110,1,110,2],[42,1,42,2],[46,1,46,2],[51,1,51,2],[39,1,39,2],[50,1,50,2],[40,1,40,2],[45,1,45,2],[43,1,43,2],[47,1,47,2],[48,1,48,2],[41,1,41,2],[44,1,44,2],[49,1,49,2],[61,1,61,2],[63,1,63,2],[62,1,62,2],[64,1,64,2],[66,1,66,2],[67,1,67,2],[16,1,16,3],[17,1,17,3],[37,1,37,2],[36,1,36,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[31,1,31,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[10,0,10,1],[14,1,14,3],[9,6,10,6],[11,1,11,3],[12,1,12,3],[13,1,13,3],[10,2,10,3],[9,4,10,4],[9,5,10,5],[38,1,38,2],[35,1,35,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[58,1,58,2],[60,1,60,2],[59,1,59,2],[68,1,68,2],[69,1,69,2],[65,1,65,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[76,1,76,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[93,1,93,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[77,1,77,2],[79,1,79,2],[80,1,80,2],[82,1,82,2],[83,1,83,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[101,1,101,2],[102,1,102,2],[92,1,92,2]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["ALLOCATION OF COSTS TO SERVICE\nFUNCTIONS - MODE TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 1 OF \" & MH1966_MODE15_1_Page_Count","v":"PAGE 1 OF 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 2 OF \"& MH1966_MODE15_1_Page_Count","v":"PAGE 2 OF 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 3 OF \"& MH1966_MODE15_1_Page_Count","v":"PAGE 3 OF 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 4 OF \"& MH1966_MODE15_1_Page_Count","v":"PAGE 4 OF 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 5 OF \"& MH1966_MODE15_1_Page_Count","v":"PAGE 5 OF 1"}]
[{"$f":"\"MH1966 \"&Revision_Date","v":"MH1966 (Rev. 02/2019)"},null,null,null,null,null,{"$f":"G5+'MH1966_MODE5(OTHR)'!E5+MH1966_MODE10!G5","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \" & FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \" & FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \" & FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \" & FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \" & FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[null,null,null,{"$f":"CEILING(COUNTIF(E6:CE6,\">0\")/16,1)","v":1},null,null,{"$f":"SUM(H5:CE5)","v":0},{"$f":"IF(H7=\"NR\",1,0)","v":0},{"$f":"IF(I7=\"NR\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW7=\"NR\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"County:",{"$f":"County_Name","v":"Los Angeles"},null,99,99,19,{"$f":"GetIndex(G6)","v":28},{"$f":"GetIndex(H6)","v":29},30,31,32,33,34,35,36,37,38,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetIndex(BT6)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"County Code:",{"$f":"County_Code","v":"19"},null,null,null,null,{"$f":"GetInfo(\"Settlement Type\", H6)","v":"CR"},{"$f":"GetInfo(\"Settlement Type\", I6)","v":"CR"},"CR","CR","CR","CR","CR","CR","CR","CR","CR","CR","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"GetInfo(\"Settlement Type\", AW6)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Legal Entity:",{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ","BA","BB","BC","BD","BE","BF","BG","BH","BI","BJ","BK","BL","BM","BN","BO","BP","BQ","BR","BS","BT","BU","BV","BW","BX","BY","BZ","CA"]
[null,"Legal Entity Number:",{"$f":"MH1900_INFO!B8","v":"00055"},null,"Non-Hospital\nMode Total","Hospital\nMode Total","Mode Total","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service"]
["Mode:",null,"15 - Outpatient Services (Program 1)",null,null,null,null,"Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function"]
[null,null,null,null,"Used by print macro","Used by print macro","Used by print macro",{"$f":"GetInfo(\"Service Function\", H6)","v":"04"},{"$f":"GetInfo(\"Service Function\", I6)","v":"04"},"10","10","42","42","52","52","62","62","77","77","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"GetInfo(\"Service Function\", AW6)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[1,"Allocation Percentage",null,null,{"$f":"G13-F13","v":0.99999999999999978},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H13:CE13)","v":0},{"$f":"SUM(H13:CE13)","v":0.99999999999999978},{"$f":"IF($G$15>0,H15/$G$15,0)","v":9.0218200308007909E-2},{"$f":"IF($G$15>0,I15/$G$15,0)","v":1.8043640063731357E-2},0.12844489160409037,2.5688978318688299E-2,0.46241008449558646,9.2482016896987526E-2,8.3151255427196449E-3,1.6630251064141549E-3,0.14386117153753067,2.110504811798266E-2,6.6329147191658781E-3,1.1349032890950888E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$15>0,AW15/$G$15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Total Units ",null,null,null,null,null,{"$f":"GetInfo(\"Total Units\", H6)","v":1128977},{"$f":"GetInfo(\"Total Units\", I6)","v":145000},1144645,125000,4075802,495000,70194,12000,683084,89000,40704,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Total Units\", AW6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Gross Cost",null,null,{"$f":"G15-F15","v":18781336},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H15:CE15)","v":0},{"$f":"MH1901_Schedule_C!E114+MH1901_Schedule_C!K114","v":18781336},{"$f":"GetInfo(\"Gross Cost\", H6)","v":1694418.3333000001},{"$f":"GetInfo(\"Gross Cost\", I6)","v":338883.6667},2412366.6666999999,482473.3333,8684679.1666999999,1736935.8333000001,156169.1667,31233.833299999998,2701905,396381,124575,21315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Gross Cost\", AW6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Cost per Unit",null,null,null,null,null,{"$f":"IF(H14=0,0,H15/H14)","v":1.5008439793724762},{"$f":"IF(I14=0,0,I15/I14)","v":2.3371287358620689},2.1075238756994525,3.8597866663999998,2.1307902510229888,3.5089612793939393,2.2248221600136766,2.6028194416666666,3.955450574160718,4.4537191011235953,3.0605100235849059,4.2629999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW14=0,0,AW15/AW14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Published Charge per Unit",null,null,null,null,null,{"$f":"GetRate(\"15\", H12, \"PC\")","v":3},{"$f":"GetRate(\"15\", I12, \"PC\")","v":3},4,4,4,4,4,4,6,6,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetRate(\"15\", AN12, \"PC\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetRate(\"15\", BT12, \"PC\")","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A18+1","v":6},"Medi-Cal Units",null,"07/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",H$6)","v":363106},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",I$6)","v":0},541054,0,1523966,0,37194,0,187936,0,26704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A20+1","v":7},"Medi-Cal Units",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",H$6)","v":259659},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",I$6)","v":0},282429,0,905369,0,33000,0,130000,0,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A21+1","v":8},"Medi-Cal Units",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",H$6)","v":0},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",I$6)","v":90000},0,100000,0,300000,0,12000,0,56000,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[9,"Medicare/Medi-Cal Crossover Units",null,"07/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",H$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Medicare/Medi-Cal Crossover Units",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",H$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Medicare/Medi-Cal Crossover Units",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",H$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[12,"Enhanced Non CHIP (Children) Units",null,"07/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",H$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[13,"Enhanced Non CHIP (Children) Units",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",H$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[14,"Enhanced Non CHIP (Children) Units",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",H$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[15,"Enhanced CHIP (Children) Units",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},null,null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",H$6)","v":104000},{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",I$6)","v":0},96162,0,475734,0,0,0,71574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[16,"Enhanced CHIP (Children) Units",null,"10/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",H$6)","v":79106},{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",I$6)","v":0},100000,0,280000,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[17,"Enhanced CHIP (Children) Units",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",H$6)","v":70000},{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",I$6)","v":0},90000,0,200000,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[18,"Enhanced CHIP (Children) Units",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",H$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",I$6)","v":30000},0,19000,0,60000,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[19,"Enhanced BCCTP",null,"07/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"BCCTP Units A\",H$6)","v":0},{"$f":"GetInfo(\"BCCTP Units A\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"BCCTP Units A\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[20,"Enhanced BCCTP",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"BCCTP Units B\",H$6)","v":0},{"$f":"GetInfo(\"BCCTP Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"BCCTP Units B\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[21,"Enhanced BCCTP",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"BCCTP Units C\",H$6)","v":0},{"$f":"GetInfo(\"BCCTP Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"BCCTP Units C\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[22,"Enhanced Pregnancy",null,"07/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"Pregnancy Units A\",H$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units A\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Pregnancy Units A\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[23,"Enhanced Pregnancy",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Pregnancy Units B\",H$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Pregnancy Units B\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[24,"Enhanced Pregnancy",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Pregnancy Units C\",H$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Pregnancy Units C\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[25,"Enhanced SD/MC (Refugees) Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,null,null,{"$f":"GetInfo(\"Refugee Units\",H$6)","v":0},{"$f":"GetInfo(\"Refugee Units\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Refugee Units\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[26,"Affordable Care Act Units",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},null,null,null,{"$f":"GetInfo(\"Affordable Care Act Units A\",H$6)","v":143106},{"$f":"GetInfo(\"Affordable Care Act Units A\",I$6)","v":0},0,0,415734,0,0,0,93574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Affordable Care Act Units A\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[27,"Affordable Care Act Units",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"Affordable Care Act Units B\",H$6)","v":60000},{"$f":"GetInfo(\"Affordable Care Act Units B\",I$6)","v":0},0,0,240000,0,0,0,55000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Affordable Care Act Units B\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[28,"Affordable Care Act Units",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"Affordable Care Act Units C\",H$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units C\",I$6)","v":20000},0,0,0,120000,0,0,0,18000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Affordable Care Act Units C\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[29,"MediCal for all Children (SB75) Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,null,null,{"$f":"GetInfo(\"SB75 Units\",H$6)","v":20000},{"$f":"GetInfo(\"SB75 Units\",I$6)","v":0},17000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"SB75 Units\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[30,"Medi-Cal Access Program (MCAP)",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},null,null,null,{"$f":"GetInfo(\"MCAP Units\",H$6)","v":0},{"$f":"GetInfo(\"MCAP Units\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"MCAP Units\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[31,"Medi-Cal Access Program (MCAP)",null,"10/01/19 - 12/31/19",null,null,null,{"$f":"GetInfo(\"MCAP Units B\",H$6)","v":0},{"$f":"GetInfo(\"MCAP Units B\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"MCAP Units B\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[32,"Medi-Cal Access Program (MCAP)",null,"01/01/20 - 02/29/20",null,null,null,{"$f":"GetInfo(\"MCAP Units C\",H$6)","v":0},{"$f":"GetInfo(\"MCAP Units C\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"MCAP Units C\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[33,"Medi-Cal Access Program (MCAP)",null,"03/01/20 - 06/30/20",null,null,null,{"$f":"GetInfo(\"MCAP Units D\",H$6)","v":0},{"$f":"GetInfo(\"MCAP Units D\",I$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"MCAP Units D\",BU$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[34,"Non-Medi-Cal Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,null,null,{"$f":"IF(H14=\"\",\"\",H14-SUM(H20:H47))","v":30000},{"$f":"IF(I14=\"\",\"\",I14-SUM(I20:I47))","v":5000},18000,6000,34999,15000,0,0,55000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU14=\"\",\"\",BU14-SUM(BU20:BU47))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A48+1","v":35},"Medi-Cal Costs ",null,"07/01/19 - 12/31/19",{"$f":"G50-F50","v":5840351.0269020433},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H50:CE50)","v":0},{"$f":"SUM(H50:CE50)","v":5840351.0269020433},{"$f":"H20*H$17","v":544965.4539740223},{"$f":"I20*I$17","v":0},1140284.2230426916,0,3247251.8956905003,0,82750.035419548687,0,743371.55910546868,0,81727.859669811325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU20*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$7:$CE$7,\"CCR\",H50:CE50)","v":0}]
[{"$f":"A50+1","v":36},"Medi-Cal Published Charges ",null,"07/01/19 - 12/31/19",{"$f":"G51-F51","v":10759310},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H51:CE51)","v":0},{"$f":"SUM(H51:CE51)","v":10759310},{"$f":"H20*H$18","v":1089318},{"$f":"I20*I$18","v":0},2164216,0,6095864,0,148776,0,1127616,0,133520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU20*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$7:$CE$7,\"CCR\",H51:CE51)","v":0}]
[]
[{"$f":"A51+1","v":37},"Medi-Cal Costs ",null,"01/01/20 - 02/29/20",{"$f":"G53-F53","v":3544559.7925597648},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H53:CE53)","v":0},{"$f":"SUM(H53:CE53)","v":3544559.7925597648},{"$f":"H21*H$17","v":389707.64683987777},{"$f":"I21*I$17","v":0},595225.86068992072,0,1929151.4387784323,0,73419.131280451329,0,514208.57464089332,0,42847.140330188682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU21*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A53+1","v":38},"Medi-Cal Published Charges ",null,"01/01/20 - 02/29/20",{"$f":"G54-F54","v":6512169},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H54:CE54)","v":0},{"$f":"SUM(H54:CE54)","v":6512169},{"$f":"H21*H$18","v":778977},{"$f":"I21*I$18","v":0},1129716,0,3621476,0,132000,0,780000,0,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU21*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A54+1","v":39},"Medi-Cal Costs ",null,"03/01/20 - 06/30/20",{"$f":"G56-F56","v":1950965.7396486893},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H56:CE56)","v":0},{"$f":"SUM(H56:CE56)","v":1950965.7396486893},{"$f":"H22*H$17","v":0},{"$f":"I22*I$17","v":210341.5862275862},0,385978.66663999995,0,1052688.3838181817,0,31233.833299999998,0,249408.26966292135,0,21315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU22*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A56+1","v":40},"Medi-Cal Published Charges ",null,"03/01/20 - 06/30/20",{"$f":"G57-F57","v":2279000},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H57:CE57)","v":0},{"$f":"SUM(H57:CE57)","v":2279000},{"$f":"H22*H$18","v":0},{"$f":"I22*I$18","v":270000},0,400000,0,1200000,0,48000,0,336000,0,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU22*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$7:$CE$7,\"CCR\",H56:CE56)","v":0}]
[]
[{"$f":"A57+1","v":41},"Medicare/Medi-Cal Crossover Costs",null,"07/01/19 - 12/31/19",{"$f":"G59-F59","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H59:CE59)","v":0},{"$f":"SUM(H59:CE59)","v":0},{"$f":"H23*H$17","v":0},{"$f":"I23*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU23*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A59+1","v":42},"Medicare/Medi-Cal Crossover Published Charges",null,"07/01/19 - 12/31/19",{"$f":"G60-F60","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H60:CE60)","v":0},{"$f":"SUM(H60:CE60)","v":0},{"$f":"H23*H$18","v":0},{"$f":"I23*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU23*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A60+1","v":43},"Medicare/Medi-Cal Crossover Costs",null,"01/01/20 - 02/29/20",{"$f":"G62-F62","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H62:CE62)","v":0},{"$f":"SUM(H62:CE62)","v":0},{"$f":"H24*H$17","v":0},{"$f":"I24*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU24*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A62+1","v":44},"Medicare/Medi-Cal Crossover Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G63-F63","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H63:CE63)","v":0},{"$f":"SUM(H63:CE63)","v":0},{"$f":"H24*H$18","v":0},{"$f":"I24*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU24*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A63+1","v":45},"Medicare/Medi-Cal Crossover Costs",null,"03/01/20 - 06/30/20",{"$f":"G65-F65","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H65:CE65)","v":0},{"$f":"SUM(H65:CE65)","v":0},{"$f":"H25*H$17","v":0},{"$f":"I25*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU25*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A65+1","v":46},"Medicare/Medi-Cal Crossover Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G66-F66","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H66:CE66)","v":0},{"$f":"SUM(H66:CE66)","v":0},{"$f":"H25*H$18","v":0},{"$f":"I25*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU25*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$7:$CE$7,\"CCR\",H65:CE65)","v":0}]
[]
[{"$f":"A66+1","v":47},"Enhanced Non CHIP (Children) Costs",null,"07/01/19 - 12/31/19",{"$f":"G68-F68","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H68:CE68)","v":0},{"$f":"SUM(H68:CE68)","v":0},{"$f":"H26*H$17","v":0},{"$f":"I26*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU26*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A68+1","v":48},"Enhanced Non CHIP (Children) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"G69-F69","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H69:CE69)","v":0},{"$f":"SUM(H69:CE69)","v":0},{"$f":"H26*H$18","v":0},{"$f":"I26*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU26*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A69+1","v":49},"Enhanced Non CHIP (Children) Costs",null,"01/01/20 - 02/29/20",{"$f":"G71-F71","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H71:CE71)","v":0},{"$f":"SUM(H71:CE71)","v":0},{"$f":"H27*H$17","v":0},{"$f":"I27*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU27*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A71+1","v":50},"Enhanced Non CHIP (Children) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G72-F72","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H72:CE72)","v":0},{"$f":"SUM(H72:CE72)","v":0},{"$f":"H27*H$18","v":0},{"$f":"I27*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU27*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A72+1","v":51},"Enhanced Non CHIP (Children) Costs",null,"03/01/20 - 06/30/20",{"$f":"G74-F74","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H74:CE74)","v":0},{"$f":"SUM(H74:CE74)","v":0},{"$f":"H28*H$17","v":0},{"$f":"I28*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU28*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A74+1","v":52},"Enhanced Non CHIP (Children) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G75-F75","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H75:CE75)","v":0},{"$f":"SUM(H75:CE75)","v":0},{"$f":"H28*H$18","v":0},{"$f":"I28*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU28*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$7:$CE$7,\"CCR\",H74:CE74)","v":0}]
[]
[{"$f":"A75+1","v":53},"Enhanced SD/MC (Children) Costs",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"G77-F77","v":1655548.2734648981},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H77:CE77)","v":0},{"$f":"SUM(H77:CE77)","v":1655548.2734648981},{"$f":"H29*H$17","v":156087.77385473752},{"$f":"I29*I$17","v":0},202663.71093501075,0,1013689.3692801705,0,0,0,283107.41939497925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU29*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A77+1","v":54},"Enhanced SD/MC (Children) Published Charges",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"G78-F78","v":3029028},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H78:CE78)","v":0},{"$f":"SUM(H78:CE78)","v":3029028},{"$f":"H29*H$18","v":312000},{"$f":"I29*I$18","v":0},384648,0,1902936,0,0,0,429444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU29*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A78+1","v":55},"Enhanced SD/MC (Children) Costs",null,"10/01/19 - 12/31/19",{"$f":"G80-F80","v":1084317.4446550498},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H80:CE80)","v":0},{"$f":"SUM(H80:CE80)","v":1084317.4446550498},{"$f":"H30*H$17","v":118725.7638322391},{"$f":"I30*I$17","v":0},210752.38756994525,0,596621.27028643689,0,0,0,158218.02296642872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU30*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":56},"Enhanced SD/MC (Children) Published Charges",null,"10/01/19 - 12/31/19",{"$f":"G81-F81","v":1997318},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H81:CE81)","v":0},{"$f":"SUM(H81:CE81)","v":1997318},{"$f":"H30*H$18","v":237318},{"$f":"I30*I$18","v":0},400000,0,1120000,0,0,0,240000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU30*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A81+1","v":57},"Enhanced SD/MC (Children) Costs",null,"01/01/20 - 02/29/20",{"$f":"G83-F83","v":918666.80628165777},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H83:CE83)","v":0},{"$f":"SUM(H83:CE83)","v":918666.80628165777},{"$f":"H31*H$17","v":105059.07855607333},{"$f":"I31*I$17","v":0},189677.14881295073,0,426158.05020459776,0,0,0,197772.52870803591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU31*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A83+1","v":58},"Enhanced SD/MC (Children) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G84-F84","v":1670000},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H84:CE84)","v":0},{"$f":"SUM(H84:CE84)","v":1670000},{"$f":"H31*H$18","v":210000},{"$f":"I31*I$18","v":0},360000,0,800000,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU31*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A84+1","v":59},"Enhanced SD/MC (Children) Costs",null,"03/01/20 - 06/30/20",{"$f":"G86-F86","v":398524.67651233438},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H86:CE86)","v":0},{"$f":"SUM(H86:CE86)","v":398524.67651233438},{"$f":"H32*H$17","v":0},{"$f":"I32*I$17","v":70113.862075862067},0,73335.946661599999,0,210537.67676363635,0,0,0,44537.191011235955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU32*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A86+1","v":60},"Enhanced SD/MC (Children) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G87-F87","v":466000},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H87:CE87)","v":0},{"$f":"SUM(H87:CE87)","v":466000},{"$f":"H32*H$18","v":0},{"$f":"I32*I$18","v":90000},0,76000,0,240000,0,0,0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU32*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$7:$CE$7,\"CCR\",H86:CE86)","v":0}]
[]
[{"$f":"A87+1","v":61},"Enhanced SD/MC (BCCTP) Costs",null,"07/01/19 - 12/31/19",{"$f":"G89-F89","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H89:CE89)","v":0},{"$f":"SUM(H89:CE89)","v":0},{"$f":"H33*H$17","v":0},{"$f":"I33*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU33*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A89+1","v":62},"Enhanced SD/MC (BCCTP) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"G90-F90","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H90:CE90)","v":0},{"$f":"SUM(H90:CE90)","v":0},{"$f":"H33*H$18","v":0},{"$f":"I33*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU33*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A90+1","v":63},"Enhanced SD/MC (BCCTP) Costs",null,"01/01/20 - 02/29/20",{"$f":"G92-F92","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H92:CE92)","v":0},{"$f":"SUM(H92:CE92)","v":0},{"$f":"H34*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT34*BT$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A92+1","v":64},"Enhanced SD/MC (BCCTP) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G93-F93","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H93:CE93)","v":0},{"$f":"SUM(H93:CE93)","v":0},{"$f":"H34*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT34*BT$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A93+1","v":65},"Enhanced SD/MC (BCCTP) Costs",null,"03/01/20 - 06/30/20",{"$f":"G95-F95","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H95:CE95)","v":0},{"$f":"SUM(H95:CE95)","v":0},{"$f":"H35*H$17","v":0},{"$f":"I35*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU35*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A95+1","v":66},"Enhanced SD/MC (BCCTP) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G96-F96","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H96:CE96)","v":0},{"$f":"SUM(H96:CE96)","v":0},{"$f":"H35*H$18","v":0},{"$f":"I35*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU35*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$7:$CE$7,\"CCR\",H95:CE95)","v":0}]
[]
[{"$f":"A96+1","v":67},"Enhanced SD/MC (Pregnancy) Costs",null,"07/01/19 - 12/31/19",{"$f":"G98-F98","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H98:CE98)","v":0},{"$f":"SUM(H98:CE98)","v":0},{"$f":"H36*H$17","v":0},{"$f":"I36*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU36*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A98+1","v":68},"Enhanced SD/MC (Pregnancy) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"G99-F99","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H99:CE99)","v":0},{"$f":"SUM(H99:CE99)","v":0},{"$f":"H36*H$18","v":0},{"$f":"I36*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU36*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A99+1","v":69},"Enhanced SD/MC (Pregnancy) Costs",null,"01/01/20 - 02/29/20",{"$f":"G101-F101","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H101:CE101)","v":0},{"$f":"SUM(H101:CE101)","v":0},{"$f":"H37*H$17","v":0},{"$f":"I37*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU37*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A101+1","v":70},"Enhanced SD/MC (Pregnancy) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G102-F102","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H102:CE102)","v":0},{"$f":"SUM(H102:CE102)","v":0},{"$f":"H37*H$18","v":0},{"$f":"I37*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU37*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A102+1","v":71},"Enhanced SD/MC (Pregnancy) Costs",null,"03/01/20 - 06/30/20",{"$f":"G104-F104","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H104:CE104)","v":0},{"$f":"SUM(H104:CE104)","v":0},{"$f":"H38*H$17","v":0},{"$f":"I38*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU38*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A104+1","v":72},"Enhanced SD/MC (Pregnancy) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G105-F105","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H105:CE105)","v":0},{"$f":"SUM(H105:CE105)","v":0},{"$f":"H38*H$18","v":0},{"$f":"I38*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU38*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$7:$CE$7,\"CCR\",H104:CE104)","v":0}]
[]
[{"$f":"A105+1","v":73},"Enhanced SD/MC (Refugees) Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"G107-F107","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H107:CE107)","v":0},{"$f":"SUM(H107:CE107)","v":0},{"$f":"H39*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT39*BT$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A107+1","v":74},"Enhanced SD/MC (Refugees) Published Charges",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"G108-F108","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H108:CE108)","v":0},{"$f":"SUM(H108:CE108)","v":0},{"$f":"H39*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT39*BT$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A108+1","v":75},"Affordable Care Act Costs",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"G110-F110","v":1470749.0647573839},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H110:CE110)","v":0},{"$f":"SUM(H110:CE110)","v":1470749.0647573839},{"$f":"H40*H$17","v":214779.77851207758},0,0,0,885841.95421879122,0,0,0,370127.33202651504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT40*BT$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A110+1","v":76},"Affordable Care Act Published Charges",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"G111-F111","v":2653698},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H111:CE111)","v":0},{"$f":"SUM(H111:CE111)","v":2653698},{"$f":"H40*H$18","v":429318},0,0,0,1662936,0,0,0,561444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT40*BT$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A111+1","v":77},"Affordable Care Act Costs",null,"01/01/20 - 02/29/20",{"$f":"G113-F113","v":818990.08058670536},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H113:CE113)","v":0},{"$f":"SUM(H113:CE113)","v":818990.08058670536},{"$f":"H41*H$17","v":90050.638762348564},0,0,0,511389.66024551733,0,0,0,217549.78157883949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT41*BT$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A113+1","v":78},"Affordable Care Act Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G114-F114","v":1470000},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H114:CE114)","v":0},{"$f":"SUM(H114:CE114)","v":1470000},{"$f":"H41*H$18","v":180000},0,0,0,960000,0,0,0,330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT41*BT$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A114+1","v":79},"Affordable Care Act Costs",null,"03/01/20 - 06/30/20",{"$f":"G116-F116","v":547984.87206473877},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H116:CE116)","v":0},{"$f":"SUM(H116:CE116)","v":547984.87206473877},{"$f":"H42*H$17","v":0},{"$f":"I42*I$17","v":46742.574717241376},0,0,0,421075.3535272727,0,0,0,80166.943820224711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU42*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$7:$CE$7,\"CCR\",H116:CE116)","v":0}]
[{"$f":"A116+1","v":80},"Affordable Care Act Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G117-F117","v":648000},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H117:CE117)","v":0},{"$f":"SUM(H117:CE117)","v":648000},{"$f":"H42*H$18","v":0},{"$f":"I42*I$18","v":60000},0,0,0,480000,0,0,0,108000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU42*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$7:$CE$7,\"CCR\",H116:CE116)","v":0}]
[]
[{"$f":"A117+1","v":81},"MediCal for all Children and Young Adults Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"G119-F119","v":65844.785474340213},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H119:CE119)","v":0},{"$f":"SUM(H119:CE119)","v":65844.785474340213},{"$f":"H43*H$17","v":30016.879587449523},0,35827.905886890694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT43*BT$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A119+1","v":82},"MediCal for all Children and Young Adults Published Charges",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"G120-F120","v":128000},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H120:CE120)","v":0},{"$f":"SUM(H120:CE120)","v":128000},{"$f":"H43*H$18","v":60000},0,68000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT43*BT$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A120+1","v":83},"Medi-Cal  Access Program (MCAP) Costs",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"G122-F122","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H122:CE122)","v":0},{"$f":"SUM(H122:CE122)","v":0},{"$f":"H44*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT44*BT$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A122+1","v":84},"Medi-Cal  Access Program (MCAP) Published Charges",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"G123-F123","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H123:CE123)","v":0},{"$f":"SUM(H123:CE123)","v":0},{"$f":"H44*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT44*BT$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A123+1","v":85},"Medi-Cal  Access Program (MCAP) Costs",null,"10/01/19 - 12/31/19",{"$f":"G125-F125","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H125:CE125)","v":0},{"$f":"SUM(H125:CE125)","v":0},{"$f":"H45*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT45*BT$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A125+1","v":86},"Medi-Cal  Access Program (MCAP) Published Charges",null,"10/01/19 - 12/31/19",{"$f":"G126-F126","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H126:CE126)","v":0},{"$f":"SUM(H126:CE126)","v":0},{"$f":"H45*H$18","v":0},{"$f":"I45*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU45*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A126+1","v":87},"Medi-Cal  Access Program (MCAP) Costs",null,"01/01/20 - 02/29/20",{"$f":"G128-F128","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H128:CE128)","v":0},{"$f":"SUM(H128:CE128)","v":0},{"$f":"H46*H$17","v":0},{"$f":"I46*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU46*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A128+1","v":88},"Medi-Cal  Access Program (MCAP) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"G129-F129","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H129:CE129)","v":0},{"$f":"SUM(H129:CE129)","v":0},{"$f":"H46*H$18","v":0},{"$f":"I46*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU46*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A129+1","v":89},"Medi-Cal  Access Program (MCAP) Costs",null,"03/01/20 - 06/30/20",{"$f":"G131-F131","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H131:CE131)","v":0},{"$f":"SUM(H131:CE131)","v":0},{"$f":"H47*H$17","v":0},{"$f":"I47*I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU47*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A131+1","v":90},"Medi-Cal  Access Program (MCAP) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"G132-F132","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H132:CE132)","v":0},{"$f":"SUM(H132:CE132)","v":0},{"$f":"H47*H$18","v":0},{"$f":"I47*I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU47*BU$18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($H$7:$CE$7,\"CCR\",H131:CE131)","v":0}]
[]
[{"$f":"A132+1","v":91},"Non-Medi-Cal Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"G134-F134","v":484833.43709239486},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H134:CE134)","v":0},{"$f":"SUM(H134:CE134)","v":484833.43709239486},{"$f":"H17*H48","v":45025.319381174282},{"$f":"I17*I48","v":11685.643679310344},37935.429762590145,23158.7199984,74575.527995553581,52634.419190909088,0,0,217549.78157883949,22268.595505617977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU17*BU48","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G135-F135","v":0},{"$f":"SUMIF($H$7:$CE$7,\"=HOSP\",H135:CE135)","v":0},{"$f":"SUM(H135:CE135)","v":0}]

{"sheet":"MH1966_MODE15_(2)","index":23,"n_rows":134,"n_cols":81,"rows_kept":134,"cut":false,"hidden":false,"merged":[[129,1,129,2],[130,1,130,2],[131,1,131,2],[132,1,132,2],[133,1,133,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[119,1,119,2],[120,1,120,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[118,1,118,2],[109,1,109,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[113,1,113,2],[62,1,62,2],[65,1,65,2],[106,1,106,2],[107,1,107,2],[108,1,108,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[76,1,76,2],[77,1,77,2],[79,1,79,2],[80,1,80,2],[82,1,82,2],[83,1,83,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[48,1,48,2],[9,4,10,4],[37,1,37,2],[20,1,20,2],[36,1,36,2],[16,1,16,3],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[32,1,32,2],[46,1,46,2],[31,1,31,2],[45,1,45,2],[43,1,43,2],[47,1,47,2],[41,1,41,2],[44,1,44,2],[42,1,42,2],[12,1,12,3],[13,1,13,3],[14,1,14,3],[40,1,40,2],[39,1,39,2],[19,1,19,2],[17,1,17,3],[21,1,21,2],[33,1,33,2],[34,1,34,2],[38,1,38,2],[35,1,35,2],[49,1,49,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[51,1,51,2],[50,1,50,2],[56,1,56,2],[58,1,58,2],[60,1,60,2],[61,1,61,2],[59,1,59,2],[63,1,63,2],[64,1,64,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[88,1,88,2],[104,1,104,2],[105,1,105,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[101,1,101,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[102,1,102,2],[103,1,103,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[95,1,95,2],[96,1,96,2]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,"Department of Health Care Services",null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["ALLOCATION OF COSTS TO SERVICE\nFUNCTIONS - MODE TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 1 OF \" & MH1966_MODE15_2_Page_Count","v":"PAGE 1 OF 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 2 OF \" & MH1966_MODE15_2_Page_Count","v":"PAGE 2 OF 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 3 OF \" & MH1966_MODE15_2_Page_Count","v":"PAGE 3 OF 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 4 OF \" & MH1966_MODE15_2_Page_Count","v":"PAGE 4 OF 1"},null,{"$f":"\"PAGE 6 OF \" & MH1966_MODE15_2_Page_Count","v":"PAGE 6 OF 1"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"PAGE 5 OF \" & MH1966_MODE15_2_Page_Count","v":"PAGE 5 OF 1"}]
[{"$f":"\"MH1966 \"&Revision_Date","v":"MH1966 (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \" & FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \" & FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \" & FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \" & FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,{"$f":"\"FISCAL YEAR \" & FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \" & FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[null,null,null,{"$f":"CEILING(COUNTIF(E6:CC6,\">0\")/16,1)","v":1}]
[null,"County:",{"$f":"County_Name","v":"Los Angeles"},null,19,{"$f":"GetIndex(E6)","v":0},{"$f":"GetIndex(F6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetIndex(BR6)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"County Code:",{"$f":"County_Code","v":"19"},null,null,{"$f":"GetInfo(\"Settlement Type\", F6)","v":""},{"$f":"GetInfo(\"Settlement Type\", G6)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"GetInfo(\"Settlement Type\", BS6)","v":""},"","","","","","","","","",""]
[]
[null,"Legal Entity:",{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A","B","C","D","E","F ","G","H","I","J","K","L","M","N","O","P","Q","R","S ","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ","BA","BB","BC","BD","BE","BF","BG","BH","BI","BJ","BK","BL","BM","BN","BO","BP","BQ","BR","BS","BT","BU","BV","BW","BX","BY"]
[null,"Legal Entity Number:",{"$f":"MH1900_INFO!B8","v":"00055"},null,"Mode Total","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service"]
[null,"Mode:","15 - Outpatient Services (Program 2)",null,null,"Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function"]
[null,null,null,null,"Used by print macro",{"$f":"GetInfo(\"Service Function\", F6)","v":""},{"$f":"GetInfo(\"Service Function\", G6)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[1,"Allocation Percentage",null,null,{"$f":"SUM(F13:CC13)","v":0},{"$f":"IF($E$15>0,F15/$E$15,0)","v":0},{"$f":"IF($E$15>0,G15/$E$15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Total Units ",null,null,null,{"$f":"GetInfo(\"Total Units\", F6)","v":0},{"$f":"GetInfo(\"Total Units\", G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Gross Cost",null,null,{"$f":"MH1901_Schedule_C!I114","v":0},{"$f":"GetInfo(\"Gross Cost\", F6)","v":0},{"$f":"GetInfo(\"Gross Cost\", G6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Cost per Unit",null,null,null,{"$f":"IF(F14=0,0,F15/F14)","v":0},{"$f":"IF(G14=0,0,G15/G14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Published Charge per Unit"]
[]
[{"$f":"A18+1","v":6},"Medi-Cal Units",null,"07/01/19 - 12/31/19",null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",F$6)","v":0},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A20+1","v":7},"Medi-Cal Units",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",F$6)","v":0},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A21+1","v":8},"Medi-Cal Units",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",F$6)","v":0},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[9,"Medicare/Medi-Cal Crossover Units",null,"07/01/19 - 12/31/19",null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",F$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Medicare/Medi-Cal Crossover Units",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",F$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Medicare/Medi-Cal Crossover Units",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",F$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[12,"Enhanced Non CHIP (Children) Units",null,"07/01/19 - 12/31/19",null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[13,"Enhanced Non CHIP (Children) Units",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[14,"Enhanced Non CHIP (Children) Units",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[15,"Enhanced CHIP (Children) Units",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[16,"Enhanced CHIP (Children) Units",null,"10/01/19 - 12/31/19",null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[17,"Enhanced CHIP (Children) Units",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[18,"Enhanced CHIP (Children) Units",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",F$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[19,"Enhanced BCCTP",null,"07/01/19 - 12/31/19",null,{"$f":"GetInfo(\"BCCTP Units A\",F$6)","v":0},{"$f":"GetInfo(\"BCCTP Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"BCCTP Units A\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[20,"Enhanced BCCTP",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"BCCTP Units B\",F$6)","v":0},{"$f":"GetInfo(\"BCCTP Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"BCCTP Units B\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[21,"Enhanced BCCTP",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"BCCTP Units C\",F$6)","v":0},{"$f":"GetInfo(\"BCCTP Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"BCCTP Units C\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[22,"Enhanced Pregnancy",null,"07/01/19 - 12/31/19",null,{"$f":"GetInfo(\"Pregnancy Units A\",F$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Pregnancy Units A\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[23,"Enhanced Pregnancy",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Pregnancy Units B\",F$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Pregnancy Units B\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[24,"Enhanced Pregnancy",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Pregnancy Units C\",F$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Pregnancy Units C\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[25,"Enhanced SD/MC (Refugees) Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,{"$f":"GetInfo(\"Refugee Units\",F$6)","v":0},{"$f":"GetInfo(\"Refugee Units\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Refugee Units\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[26,"Affordable Care Act Units",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},null,{"$f":"GetInfo(\"Affordable Care Act Units A\",F$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units A\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Affordable Care Act Units A\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[27,"Affordable Care Act Units",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"Affordable Care Act Units B\",F$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Affordable Care Act Units B\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[28,"Affordable Care Act Units",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"Affordable Care Act Units C\",F$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"Affordable Care Act Units C\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[29,"MediCal for all Children (SB75) Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,{"$f":"GetInfo(\"SB75 Units\",F$6)","v":0},{"$f":"GetInfo(\"SB75 Units\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"SB75 Units\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[30,"Medi-Cal Access Program (MCAP)",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},null,{"$f":"GetInfo(\"MCAP Units\",F$6)","v":0},{"$f":"GetInfo(\"MCAP Units\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"MCAP Units\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[31,"Medi-Cal Access Program (MCAP)",null,"10/01/19 - 12/31/19",null,{"$f":"GetInfo(\"MCAP Units B\",F$6)","v":0},{"$f":"GetInfo(\"MCAP Units B\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"MCAP Units B\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[32,"Medi-Cal Access Program (MCAP)",null,"01/01/20 - 02/29/20",null,{"$f":"GetInfo(\"MCAP Units C\",F$6)","v":0},{"$f":"GetInfo(\"MCAP Units C\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"MCAP Units C\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[33,"Medi-Cal Access Program (MCAP)",null,"03/01/20 - 06/30/20",null,{"$f":"GetInfo(\"MCAP Units D\",F$6)","v":0},{"$f":"GetInfo(\"MCAP Units D\",G$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GetInfo(\"MCAP Units D\",BS$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[34,"Non-Medi-Cal Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,{"$f":"IF(F14=\"\",\"\",F14-SUM(F20:F47))","v":0},{"$f":"IF(G14=\"\",\"\",G14-SUM(G20:G47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS14=\"\",\"\",BS14-SUM(BS20:BS47))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A48+1","v":35},"Medi-Cal Costs ",null,"07/01/19 - 12/31/19",{"$f":"SUM(F50:R50)","v":0},{"$f":"F20*F$17","v":0},{"$f":"G20*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS20*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A50+1","v":36},"Medi-Cal Published Charges ",null,"07/01/19 - 12/31/19",{"$f":"SUM(F51:R51)","v":0},{"$f":"F20*F$18","v":0},{"$f":"G20*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS20*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A51+1","v":37},"Medi-Cal Costs ",null,"01/01/20 - 02/29/20",{"$f":"SUM(F53:R53)","v":0},{"$f":"F21*F$17","v":0},{"$f":"G21*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS21*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A53+1","v":38},"Medi-Cal Published Charges ",null,"01/01/20 - 02/29/20",{"$f":"SUM(F54:R54)","v":0},{"$f":"F21*F$18","v":0},{"$f":"G21*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS21*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A54+1","v":39},"Medi-Cal Costs ",null,"03/01/20 - 06/30/20",{"$f":"SUM(F56:R56)","v":0},{"$f":"F22*F$17","v":0},{"$f":"G22*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS22*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A56+1","v":40},"Medi-Cal Published Charges ",null,"03/01/20 - 06/30/20",{"$f":"SUM(F57:R57)","v":0},{"$f":"F22*F$18","v":0},{"$f":"G22*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS22*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A57+1","v":41},"Medicare/Medi-Cal Crossover Costs",null,"07/01/19 - 12/31/19",{"$f":"SUM(F59:R59)","v":0},{"$f":"F23*F$17","v":0},{"$f":"G23*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS23*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A59+1","v":42},"Medicare/Medi-Cal Crossover Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUM(F60:R60)","v":0},{"$f":"F23*F$18","v":0},{"$f":"G23*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS23*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A60+1","v":43},"Medicare/Medi-Cal Crossover Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F62:R62)","v":0},{"$f":"F24*F$17","v":0},{"$f":"G24*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS24*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A62+1","v":44},"Medicare/Medi-Cal Crossover Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F63:R63)","v":0},{"$f":"F24*F$18","v":0},{"$f":"G24*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS24*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A63+1","v":45},"Medicare/Medi-Cal Crossover Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F65:R65)","v":0},{"$f":"F25*F$17","v":0},{"$f":"G25*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS25*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A65+1","v":46},"Medicare/Medi-Cal Crossover Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F66:R66)","v":0},{"$f":"F25*F$18","v":0},{"$f":"G25*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS25*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A66+1","v":47},"Enhanced Non CHIP (Children) Costs",null,"07/01/19 - 12/31/19",{"$f":"SUM(F68:R68)","v":0},{"$f":"F26*F$17","v":0},{"$f":"G26*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A68+1","v":48},"Enhanced Non CHIP (Children) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUM(F69:R69)","v":0},{"$f":"F26*F$18","v":0},{"$f":"G26*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A69+1","v":49},"Enhanced Non CHIP (Children) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F71:R71)","v":0},{"$f":"F27*F$17","v":0},{"$f":"G27*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS27*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A71+1","v":50},"Enhanced Non CHIP (Children) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F72:R72)","v":0},{"$f":"F27*F$18","v":0},{"$f":"G27*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS27*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A72+1","v":51},"Enhanced Non CHIP (Children) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F74:R74)","v":0},{"$f":"F28*F$17","v":0},{"$f":"G28*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS28*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A74+1","v":52},"Enhanced Non CHIP (Children) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F75:R75)","v":0},{"$f":"F28*F$18","v":0},{"$f":"G28*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS28*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A75+1","v":53},"Enhanced SD/MC (Children) Costs",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUM(F77:R77)","v":0},{"$f":"F29*F$17","v":0},{"$f":"G29*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS29*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A77+1","v":54},"Enhanced SD/MC (Children) Published Charges",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUM(F78:R78)","v":0},{"$f":"F29*F$18","v":0},{"$f":"G29*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS29*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A78+1","v":55},"Enhanced SD/MC (Children) Costs",null,"10/01/19 - 12/31/19",{"$f":"SUM(F80:R80)","v":0},{"$f":"F30*F$17","v":0},{"$f":"G30*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS30*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":56},"Enhanced SD/MC (Children) Published Charges",null,"10/01/19 - 12/31/19",{"$f":"SUM(F81:R81)","v":0},{"$f":"F30*F$18","v":0},{"$f":"G30*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS30*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A81+1","v":57},"Enhanced SD/MC (Children) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F83:R83)","v":0},{"$f":"F31*F$17","v":0},{"$f":"G31*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS31*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A83+1","v":58},"Enhanced SD/MC (Children) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F84:R84)","v":0},{"$f":"F31*F$18","v":0},{"$f":"G31*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS31*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A84+1","v":59},"Enhanced SD/MC (Children) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F86:R86)","v":0},{"$f":"F32*F$17","v":0},{"$f":"G32*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS32*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A86+1","v":60},"Enhanced SD/MC (Children) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F87:R87)","v":0},{"$f":"F32*F$18","v":0},{"$f":"G32*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS32*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A87+1","v":61},"Enhanced SD/MC (BCCTP) Costs",null,"07/01/19 - 12/31/19",{"$f":"SUM(F89:R89)","v":0},{"$f":"F33*F$17","v":0},{"$f":"G33*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS33*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A89+1","v":62},"Enhanced SD/MC (BCCTP) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUM(F90:R90)","v":0},{"$f":"F33*F$18","v":0},{"$f":"G33*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS33*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A90+1","v":63},"Enhanced SD/MC (BCCTP) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F92:R92)","v":0},{"$f":"F34*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR34*BR$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A92+1","v":64},"Enhanced SD/MC (BCCTP) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F93:R93)","v":0},{"$f":"F34*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR34*BR$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A93+1","v":65},"Enhanced SD/MC (BCCTP) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F95:R95)","v":0},{"$f":"F35*F$17","v":0},{"$f":"G35*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS35*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A95+1","v":66},"Enhanced SD/MC (BCCTP) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F96:R96)","v":0},{"$f":"F35*F$18","v":0},{"$f":"G35*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS35*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A96+1","v":67},"Enhanced SD/MC (Pregnancy) Costs",null,"07/01/19 - 12/31/19",{"$f":"SUM(F98:R98)","v":0},{"$f":"F36*F$17","v":0},{"$f":"G36*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS36*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A98+1","v":68},"Enhanced SD/MC (Pregnancy) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUM(F99:R99)","v":0},{"$f":"F36*F$18","v":0},{"$f":"G36*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS36*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A99+1","v":69},"Enhanced SD/MC (Pregnancy) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F101:R101)","v":0},{"$f":"F37*F$17","v":0},{"$f":"G37*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS37*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A101+1","v":70},"Enhanced SD/MC (Pregnancy) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F102:R102)","v":0},{"$f":"F37*F$18","v":0},{"$f":"G37*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS37*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A102+1","v":71},"Enhanced SD/MC (Pregnancy) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F104:R104)","v":0},{"$f":"F38*F$17","v":0},{"$f":"G38*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS38*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A104+1","v":72},"Enhanced SD/MC (Pregnancy) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F105:R105)","v":0},{"$f":"F38*F$18","v":0},{"$f":"G38*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS38*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A105+1","v":73},"Enhanced SD/MC (Refugees) Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUM(F107:R107)","v":0},{"$f":"F39*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR39*BR$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A107+1","v":74},"Enhanced SD/MC (Refugees) Published Charges",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUM(F108:R108)","v":0},{"$f":"F39*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR39*BR$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A108+1","v":75},"Affordable Care Act Costs",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"SUM(F110:R110)","v":0},{"$f":"F40*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR40*BR$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A110+1","v":76},"Affordable Care Act Published Charges",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"SUM(F111:R111)","v":0},{"$f":"F40*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR40*BR$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A111+1","v":77},"Affordable Care Act Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F113:R113)","v":0},{"$f":"F41*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR41*BR$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A113+1","v":78},"Affordable Care Act Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F114:R114)","v":0},{"$f":"F41*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR41*BR$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A114+1","v":79},"Affordable Care Act Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F116:R116)","v":0},{"$f":"F42*F$17","v":0},{"$f":"G42*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS42*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A116+1","v":80},"Affordable Care Act Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F117:R117)","v":0},{"$f":"F42*F$18","v":0},{"$f":"G42*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS42*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A117+1","v":81},"MediCal for all Children and Young Adults Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUM(F119:R119)","v":0},{"$f":"F43*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR43*BR$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A119+1","v":82},"MediCal for all Children and Young Adults Published Charges",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUM(F120:R120)","v":0},{"$f":"F43*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR43*BR$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A120+1","v":83},"Medi-Cal  Access Program (MCAP) Costs",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUM(F122:R122)","v":0},{"$f":"F44*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR44*BR$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A122+1","v":84},"Medi-Cal  Access Program (MCAP) Published Charges",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUM(F123:R123)","v":0},{"$f":"F44*F$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR44*BR$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A123+1","v":85},"Medi-Cal  Access Program (MCAP) Costs",null,"10/01/19 - 12/31/19",{"$f":"SUM(F125:R125)","v":0},{"$f":"F45*F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR45*BR$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A125+1","v":86},"Medi-Cal  Access Program (MCAP) Published Charges",null,"10/01/19 - 12/31/19",{"$f":"SUM(F126:R126)","v":0},{"$f":"F45*F$18","v":0},{"$f":"G45*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS45*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A126+1","v":87},"Medi-Cal  Access Program (MCAP) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUM(F128:R128)","v":0},{"$f":"F46*F$17","v":0},{"$f":"G46*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A128+1","v":88},"Medi-Cal  Access Program (MCAP) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUM(F129:R129)","v":0},{"$f":"F46*F$18","v":0},{"$f":"G46*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A129+1","v":89},"Medi-Cal  Access Program (MCAP) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUM(F131:R131)","v":0},{"$f":"F47*F$17","v":0},{"$f":"G47*G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS47*BS$17","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"A131+1","v":90},"Medi-Cal  Access Program (MCAP) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUM(F132:R132)","v":0},{"$f":"F47*F$18","v":0},{"$f":"G47*G$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS47*BS$18","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A132+1","v":91},"Non-Medi-Cal Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUM(F134:R134)","v":0},{"$f":"F17*F48","v":0},{"$f":"G17*G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS17*BS48","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"MH1966_MODE45","index":24,"n_rows":20,"n_cols":18,"rows_kept":20,"cut":false,"hidden":false,"merged":[[19,1,19,3],[17,1,17,3],[10,0,10,1],[10,2,10,3],[14,1,14,3],[11,0,11,3],[12,1,12,3],[13,1,13,3],[2,0,2,4],[16,1,16,3],[5,0,5,1],[6,0,6,1],[8,0,8,1],[9,0,9,1]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["ALLOCATION OF COSTS TO SERVICE\nFUNCTIONS - MODE TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"IF(L12<>\"\",\"PAGE 1 OF 2\",\"PAGE 1 OF 1\")","v":"PAGE 1 OF 1"},null,null,null,null,null,null,"PAGE 2 OF 2"]
[{"$f":"\"MH1966 \"&Revision_Date","v":"MH1966 (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
["County:",null,{"$f":"County_Name","v":"Los Angeles"},null,19,{"$f":"GetIndex(E6)","v":40},{"$f":"GetIndex(F6)","v":41},42,43,0,0,0,0,0,0,0,0,0]
["County Code:",null,{"$f":"County_Code","v":"19"},null,null,{"$f":"GetInfo(\"Settlement Type\", F6)","v":"CR"},{"$f":"GetInfo(\"Settlement Type\", G6)","v":"CR"},"CR","CR","","","","","","","","",""]
[]
["Legal Entity:",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A","B","C","D","E","F ","G","H","I","J","K","L","M","N"]
["Legal Entity Number:",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,null,"Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service"]
["Mode:",null,"45 - Outreach Services",null,"Mode Total","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function"]
[null,null,null,null,null,{"$f":"GetInfo(\"Service Function\", F6)","v":"10"},{"$f":"GetInfo(\"Service Function\", G6)","v":"10"},"20","20","","","","","","","","",""]
[1,"Allocation Percentage",null,null,{"$f":"SUM(F13:K13,L13:R13)","v":1},{"$f":"IF($E$15>0,F15/$E$15,0)","v":0.5244527956700662},0.26222639559849703,0.14221387099660046,7.1106937734836284E-2,0,0,0,0,0,0,0,0,0]
[2,"Total Units ",null,null,null,{"$f":"GetInfo(\"Total Units\", F6)","v":127},{"$f":"GetInfo(\"Total Units\", G6)","v":50},38,10,0,0,0,0,0,0,0,0,0]
[3,"Gross Cost",null,null,{"$f":"'MH1964'!F18","v":22356},{"$f":"GetInfo(\"Gross Cost\", F6)","v":11724.6667},{"$f":"GetInfo(\"Gross Cost\", G6)","v":5862.3333000000002},3179.3332999999998,1589.6667,0,0,0,0,0,0,0,0,0]
[]
[4,"Cost per Unit",null,null,null,{"$f":"IF(F14=0,0,F15/F14)","v":92.320210236220476},{"$f":"IF(G14=0,0,G15/G14)","v":117.246666},83.666665789473683,158.96666999999999,0,0,0,0,0,0,0,0,0]
[5,"Non-Medi-Cal Units",null,null,null,{"$f":"F14","v":127},50,38,10,0,0,0,0,0,0,0,0,0]
[]
[6,"Non-Medi-Cal Costs (Same as Line 3)",null,null,{"$f":"SUM(F20:R20)","v":22356},{"$f":"F15","v":11724.6667},5862.3333000000002,3179.3332999999998,1589.6667,0,0,0,0,0,0,0,0,0]

{"sheet":"MH1966_MODE55","index":25,"n_rows":19,"n_cols":18,"rows_kept":19,"cut":false,"hidden":false,"merged":[[9,0,9,1],[2,0,2,4],[5,0,5,1],[6,0,6,1],[8,0,8,1],[18,1,18,3],[11,0,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[16,1,16,3]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,"Department of Mental Health"]
["DETAIL COST REPORT"]
["ALLOCATION OF COSTS TO SERVICE\nFUNCTIONS - MODE TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"IF(L12<>\"\",\"PAGE 1 OF 2\",\"PAGE 1 OF 1\")","v":"PAGE 1 OF 1"},null,null,null,null,null,null,"PAGE 2 OF 2"]
[{"$f":"\"MH1966 \"&Revision_Date","v":"MH1966 (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
["County:",null,{"$f":"County_Name","v":"Los Angeles"},null,19,{"$f":"GetIndex(E6)","v":0},{"$f":"GetIndex(F6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["County Code:",null,{"$f":"County_Code","v":"19"},null,null,{"$f":"GetInfo(\"Settlement Type\", F6)","v":""},{"$f":"GetInfo(\"Settlement Type\", G6)","v":""},"","","","","","","","","","",""]
[]
["Legal Entity:",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A","B","C","D","E","F ","G","H","I","J","K","L","M","N"]
["Legal Entity Number:",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,null,"Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service"]
[null,"Mode:","55 - Medi-Cal Administrative Activities",null,"Mode Total","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function"]
[null,null,null,null,null,{"$f":"GetInfo(\"Service Function\", F6)","v":""},{"$f":"GetInfo(\"Service Function\", G6)","v":""},"","","","","","","","","","",""]
[1,"Allocation Percentage",null,null,{"$f":"SUM(F13:K13,L13:R13)","v":0},{"$f":"IF($E$15>0,F15/$E$15,0)","v":0},0,0,0,0,0,{"$f":"IF($E$15>0,L15/$E$15,0)","v":0},0,0,0,0,0,0]
[2,"Total Units ",null,null,null,{"$f":"GetInfo(\"Total Units\", F6)","v":0},{"$f":"GetInfo(\"Total Units\", G6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[3,"Total Expenditures",null,null,{"$f":"'MH1964'!F19","v":0},{"$f":"GetInfo(\"Gross Cost\", F6)","v":0},{"$f":"GetInfo(\"Gross Cost\", G6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[4,"Cost per Unit",null,null,null,{"$f":"IF(F14=0,0,F15/F14)","v":0},{"$f":"IF(G14=0,0,G15/G14)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[5,"Non-Medi-Cal Costs",null,null,{"$f":"'MH1968'!H184-'MH1968'!H186","v":0}]

{"sheet":"MH1966_MODE60","index":26,"n_rows":20,"n_cols":18,"rows_kept":20,"cut":false,"hidden":false,"merged":[[9,0,9,1],[17,1,17,3],[2,0,2,4],[5,0,5,1],[6,0,6,1],[8,0,8,1],[19,1,19,3],[11,0,11,3],[10,0,10,1],[12,1,12,3],[13,1,13,3],[14,1,14,3],[16,1,16,3]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["ALLOCATION OF COSTS TO SERVICE\nFUNCTIONS - MODE TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"IF(L12<>\"\",\"PAGE 1 OF 2\",\"PAGE 1 OF 1\")","v":"PAGE 1 OF 1"},null,null,null,null,null,null,"PAGE 2 OF 2"]
[{"$f":"\"MH 1966 \"&Revision_Date","v":"MH 1966 (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
["County:",null,{"$f":"County_Name","v":"Los Angeles"},null,19,{"$f":"GetIndex(E6)","v":44},{"$f":"GetIndex(F6)","v":45},46,47,0,0,0,0,0,0,0,0,0]
["County Code:",null,{"$f":"County_Code","v":"19"},null,null,{"$f":"GetInfo(\"Settlement Type\", F6)","v":"CR"},{"$f":"GetInfo(\"Settlement Type\", G6)","v":"CR"},"CR","CR","","","","","","","","",""]
[]
["Legal Entity:",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A","B","C","D","E","F ","G","H","I","J","K","L","M","N"]
["Legal Entity Number:",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,null,"Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service"]
["Mode:",null,"60 - Support Services",null,"Mode Total","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function"]
[null,null,null,null,null,{"$f":"GetInfo(\"Service Function\", F6)","v":"70"},{"$f":"GetInfo(\"Service Function\", G6)","v":"72"},"75","78","","","","","","","","",""]
[1,"Allocation Percentage",null,null,{"$f":"SUM(F13:K13,L13:R13)","v":1},{"$f":"IF($E$15>0,F15/$E$15,0)","v":0.36507135379948302},0.11579904505543806,0.22834684569206776,0.29078275545301119,0,0,0,0,0,0,0,0,0]
[2,"Total Units ",null,null,null,{"$f":"GetInfo(\"Total Units\", F6)","v":1},{"$f":"GetInfo(\"Total Units\", G6)","v":1},1,1,0,0,0,0,0,0,0,0,0]
[3,"Gross Cost",null,null,{"$f":"'MH1964'!F20","v":748944},{"$f":"GetInfo(\"Gross Cost\", F6)","v":273418},{"$f":"GetInfo(\"Gross Cost\", G6)","v":86727},171019,217780,0,0,0,0,0,0,0,0,0]
[]
[4,"Cost per Unit",null,null,null,{"$f":"IF(F14=0,0,F15/F14)","v":273418},{"$f":"IF(G14=0,0,G15/G14)","v":86727},171019,217780,0,0,0,0,0,0,0,0,0]
[5,"Non-Medi-Cal Units (Same as Line 2)",null,null,null,{"$f":"F14","v":1},1,1,1,0,0,0,0,0,0,0,0,0]
[]
[6,"Non-Medi-Cal Costs (Same as Line 3)",null,null,{"$f":"SUM(F20:R20)","v":748944},{"$f":"F15","v":273418},86727,171019,217780,0,0,0,0,0,0,0,0,0]

{"sheet":"MH1960_HOSP_COSTS","index":27,"n_rows":80,"n_cols":23,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,5,0,6],[3,15,3,16],[0,21,0,22],[3,21,3,22],[0,7,0,8],[0,9,0,10],[0,11,0,12],[0,13,0,14],[0,15,0,16],[0,17,0,18],[0,19,0,20]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["CALCULATION OF COST PER DAY AND COST TO CHARGE RATIOS - HOSPITAL LEGAL ENTITIES"]
[{"$f":"\"MH 1960_HOSP_COSTS \"&Revision_Date","v":"MH 1960_HOSP_COSTS (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,{"$f":"County_Code","v":"19"},null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,"County Code:",{"$f":"County_Code","v":"19"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legal_Entity_Number","v":"00055"}]
[]
[null,"Legal Entity Number:",{"$f":"Legal_Entity_Number","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Legal_Entity_Number","v":"00055"}]
[]
[]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,"Total Costs per \nW/S B, Part I, Column 27","Total GME Costs W/S B, Part, Column 26","Total Costs           (Cols 1 + 2)","Total Medi-Cal Days/Charges","Cost per Day/Cost to Charge Ratio","Physician Professional Component Costs (From WS A-8-2 col 4)","Phyisician and Non-Physician Practitioner Professional Costs (From WS A-8)","Physician Professional Component Related Administrative, Data Processing, and Patient Business Office Costs         (From WS A-8)","Total Physician Professional Component Related Costs (Sum columns 6-8)","Total Physician Billed Professional Charges/RVU               (From Provider Records)","Ratio of Physician Professional Costs to Billed Professional Charges                  (Col 9 / Col 10)","Medi-Cal SMHS Mode 05 Hospital Costs","Medi-Cal SMHS Mode 05 Physician Costs","Medi-Cal SMHS Mode 05 Total Costs                      (Col 12 + Col 13)","Medi-Cal SMHS Mode 10 Hospital Costs","Medi-Cal SMHS Mode 10 Physician Costs","Medi-Cal SMHS Mode 10 Total Costs                     (cols 15 + 16)","Medi-Cal SMHS Mode 15 Hospital Costs","Medi-Cal SMHS Mode 15 Physician Costs","Medi-Cal SMHS Mode 15 Total Costs                   (Cols 18 + 19)","Medi-Cal SMHS Total Costs           (Cols 14 + 17 + 20)"]
["Inpatient Routine Cost Centers"]
[null,"Adults and Pediatrics (General Routine Care)",106400000,null,{"$f":"SUM(C16:D16)","v":106400000},null,{"$f":"IF(F16>0,E16/F16,0)","v":0},null,null,null,{"$f":"SUM(H16:J16)","v":0},null,{"$f":"IF(L16>0,K16/L16,0)","v":0},{"$f":"MH1960_HOSP_05!BH17+MH1960_HOSP_05_ADMIN!BH17","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH17+MH1960_PHYS_05!BH17","v":0},{"$f":"SUM(N16:O16)","v":0},null,null,null,null,null,null,{"$f":"SUM(P16,S16,V16)","v":0}]
[null,"Intensive Care Unit",18280000,null,{"$f":"SUM(C17:D17)","v":18280000},null,{"$f":"IF(F17>0,E17/F17,0)","v":0},null,null,null,{"$f":"SUM(H17:J17)","v":0},null,{"$f":"IF(L17>0,K17/L17,0)","v":0},{"$f":"MH1960_HOSP_05!BH18+MH1960_HOSP_05_ADMIN!BH18","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH18+MH1960_PHYS_05!BH18","v":0},{"$f":"SUM(N17:O17)","v":0},null,null,null,null,null,null,0]
[null,"Coronary Care Unit",null,null,0,null,0,null,null,null,{"$f":"SUM(H18:J18)","v":0},null,{"$f":"IF(L18>0,K18/L18,0)","v":0},{"$f":"MH1960_HOSP_05!BH19+MH1960_HOSP_05_ADMIN!BH19","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH19+MH1960_PHYS_05!BH19","v":0},0,null,null,null,null,null,null,0]
[null,"Burn Intensive Care Unit",null,null,0,null,0,null,null,null,0,null,{"$f":"IF(L19>0,K19/L19,0)","v":0},{"$f":"MH1960_HOSP_05!BH20+MH1960_HOSP_05_ADMIN!BH20","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH20+MH1960_PHYS_05!BH20","v":0},0,null,null,null,null,null,null,0]
[null,"Surgical Intensive Care Unit",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH21+MH1960_HOSP_05_ADMIN!BH21","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH21+MH1960_PHYS_05!BH21","v":0},0,null,null,null,null,null,null,0]
[null,"Other Special Care Unit (specify)",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH22+MH1960_HOSP_05_ADMIN!BH22","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH22+MH1960_PHYS_05!BH22","v":0},0,null,null,null,null,null,null,0]
[null,"Psychiatric Ward",10200000,null,10200000,12800,796.875,2450000,null,null,2450000,12800,191.40625,{"$f":"MH1960_HOSP_05!BH23+MH1960_HOSP_05_ADMIN!BH23","v":3563625},{"$f":"MH1960_PHYS_05_ADMIN!BH23+MH1960_PHYS_05!BH23","v":850609.375},{"$f":"SUM(N22:O22)","v":4414234.375},null,null,null,null,null,null,4414234.375]
[null,"Subprovider (specify)",null,null,0,null,0,null,null,null,{"$f":"SUM(H23:J23)","v":0},null,0,{"$f":"MH1960_HOSP_05!BH24+MH1960_HOSP_05_ADMIN!BH24","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH24+MH1960_PHYS_05!BH24","v":0},{"$f":"SUM(N23:O23)","v":0},null,null,null,null,null,null,0]
[null,"Subprovider (specify)",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH25+MH1960_HOSP_05_ADMIN!BH25","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH25+MH1960_PHYS_05!BH25","v":0},{"$f":"SUM(N24:O24)","v":0},null,null,null,null,null,null,0]
[null,"Nursery",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH26+MH1960_HOSP_05_ADMIN!BH26","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH26+MH1960_PHYS_05!BH26","v":0},{"$f":"SUM(N25:O25)","v":0},null,null,null,null,null,null,0]
[null,"Skilled Nursing Facility",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH27+MH1960_HOSP_05_ADMIN!BH27","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH27+MH1960_PHYS_05!BH27","v":0},0,null,null,null,null,null,null,0]
[null,"Nursing Facility",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH28+MH1960_HOSP_05_ADMIN!BH28","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH28+MH1960_PHYS_05!BH28","v":0},0,null,null,null,null,null,null,0]
[null,"Other Long Term Care",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH29+MH1960_HOSP_05_ADMIN!BH29","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH29+MH1960_PHYS_05!BH29","v":0},0,null,null,null,null,null,null,0]
["Ancillary Service Cost Centers"]
[null,"Operating Room",19144000,null,{"$f":"SUM(C30:D30)","v":19144000},8800500,{"$f":"IF(F30>0,E30/F30,0)","v":2.175330947105278},null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH31+MH1960_HOSP_05_ADMIN!BH31","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH31+MH1960_PHYS_05!BH31","v":0},0,{"$f":"MH1960_HOSP_10!BH31","v":0},{"$f":"MH1960_PHYS_10!BH31","v":0},{"$f":"SUM(Q30:R30)","v":0},{"$f":"MH1960_HOSP_15!BH31","v":0},{"$f":"MH1960_PHYS_15!BH31","v":0},{"$f":"SUM(T30:U30)","v":0},{"$f":"SUM(P30,S30,V30)","v":0}]
[null,"Recovery Room",null,null,{"$f":"SUM(C31:D31)","v":0},null,{"$f":"IF(F31>0,E31/F31,0)","v":0},null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH32+MH1960_HOSP_05_ADMIN!BH32","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH32+MH1960_PHYS_05!BH32","v":0},0,{"$f":"MH1960_HOSP_10!BH32","v":0},{"$f":"MH1960_PHYS_10!BH32","v":0},{"$f":"SUM(Q31:R31)","v":0},{"$f":"MH1960_HOSP_15!BH32","v":0},{"$f":"MH1960_PHYS_15!BH32","v":0},0,0]
[null,"Delivery Room and Labor Room",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH33+MH1960_HOSP_05_ADMIN!BH33","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH33+MH1960_PHYS_05!BH33","v":0},0,{"$f":"MH1960_HOSP_10!BH33","v":0},{"$f":"MH1960_PHYS_10!BH33","v":0},0,{"$f":"MH1960_HOSP_15!BH33","v":0},{"$f":"MH1960_PHYS_15!BH33","v":0},0,0]
[null,"Anesthesiology",532000,null,532000,160000,3.3250000000000002,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH34+MH1960_HOSP_05_ADMIN!BH34","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH34+MH1960_PHYS_05!BH34","v":0},0,{"$f":"MH1960_HOSP_10!BH34","v":0},{"$f":"MH1960_PHYS_10!BH34","v":0},0,{"$f":"MH1960_HOSP_15!BH34","v":0},{"$f":"MH1960_PHYS_15!BH34","v":0},0,0]
[null,"Radiology-Diagnostic",6042540,null,6042540,2900000,2.0836344827586206,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH35+MH1960_HOSP_05_ADMIN!BH35","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH35+MH1960_PHYS_05!BH35","v":0},0,{"$f":"MH1960_HOSP_10!BH35","v":0},{"$f":"MH1960_PHYS_10!BH35","v":0},0,{"$f":"MH1960_HOSP_15!BH35","v":0},{"$f":"MH1960_PHYS_15!BH35","v":0},0,0]
[null,"Radiology-Therapeutic",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH36+MH1960_HOSP_05_ADMIN!BH36","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH36+MH1960_PHYS_05!BH36","v":0},0,{"$f":"MH1960_HOSP_10!BH36","v":0},{"$f":"MH1960_PHYS_10!BH36","v":0},0,{"$f":"MH1960_HOSP_15!BH36","v":0},{"$f":"MH1960_PHYS_15!BH36","v":0},0,0]
[null,"Radioisotope",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH37+MH1960_HOSP_05_ADMIN!BH37","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH37+MH1960_PHYS_05!BH37","v":0},0,{"$f":"MH1960_HOSP_10!BH37","v":0},{"$f":"MH1960_PHYS_10!BH37","v":0},0,{"$f":"MH1960_HOSP_15!BH37","v":0},{"$f":"MH1960_PHYS_15!BH37","v":0},0,0]
[null,"Computed Tomography (CT) Scan",5981500,null,5981500,1500000,3.9876666666666667,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH38+MH1960_HOSP_05_ADMIN!BH38","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH38+MH1960_PHYS_05!BH38","v":0},{"$f":"SUM(N37:O37)","v":0},{"$f":"MH1960_HOSP_10!BH38","v":0},{"$f":"MH1960_PHYS_10!BH38","v":0},{"$f":"SUM(Q37:R37)","v":0},{"$f":"MH1960_HOSP_15!BH38","v":0},{"$f":"MH1960_PHYS_15!BH38","v":0},0,0]
[null,"Magnetic Resonance Imaging",923291,null,923291,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH39+MH1960_HOSP_05_ADMIN!BH39","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH39+MH1960_PHYS_05!BH39","v":0},{"$f":"SUM(N38:O38)","v":0},{"$f":"MH1960_HOSP_10!BH39","v":0},{"$f":"MH1960_PHYS_10!BH39","v":0},{"$f":"SUM(Q38:R38)","v":0},{"$f":"MH1960_HOSP_15!BH39","v":0},{"$f":"MH1960_PHYS_15!BH39","v":0},0,0]
[null,"Laboratory",15127541,null,15127541,5000000,3.0255082,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH40+MH1960_HOSP_05_ADMIN!BH40","v":111943.8034},{"$f":"MH1960_PHYS_05_ADMIN!BH40+MH1960_PHYS_05!BH40","v":0},111943.8034,{"$f":"MH1960_HOSP_10!BH40","v":0},{"$f":"MH1960_PHYS_10!BH40","v":0},0,{"$f":"MH1960_HOSP_15!BH40","v":0},{"$f":"MH1960_PHYS_15!BH40","v":0},0,111943.8034]
[null,"PBP Clinical Laboratory Services-Program Only",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH41+MH1960_HOSP_05_ADMIN!BH41","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH41+MH1960_PHYS_05!BH41","v":0},0,{"$f":"MH1960_HOSP_10!BH41","v":0},{"$f":"MH1960_PHYS_10!BH41","v":0},0,{"$f":"MH1960_HOSP_15!BH41","v":0},{"$f":"MH1960_PHYS_15!BH41","v":0},0,0]
[null,"Whole Blood & Packed Red Blood Cells",3292527,null,3292527,2000000,1.6462635000000001,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH42+MH1960_HOSP_05_ADMIN!BH42","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH42+MH1960_PHYS_05!BH42","v":0},0,{"$f":"MH1960_HOSP_10!BH42","v":0},{"$f":"MH1960_PHYS_10!BH42","v":0},0,{"$f":"MH1960_HOSP_15!BH42","v":0},{"$f":"MH1960_PHYS_15!BH42","v":0},0,0]
[null,"Blood Storing, Processing, & Trans.",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH43+MH1960_HOSP_05_ADMIN!BH43","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH43+MH1960_PHYS_05!BH43","v":0},0,{"$f":"MH1960_HOSP_10!BH43","v":0},{"$f":"MH1960_PHYS_10!BH43","v":0},0,{"$f":"MH1960_HOSP_15!BH43","v":0},{"$f":"MH1960_PHYS_15!BH43","v":0},0,0]
[null,"Intravenous Therapy",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH44+MH1960_HOSP_05_ADMIN!BH44","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH44+MH1960_PHYS_05!BH44","v":0},0,{"$f":"MH1960_HOSP_10!BH44","v":0},{"$f":"MH1960_PHYS_10!BH44","v":0},0,{"$f":"MH1960_HOSP_15!BH44","v":0},{"$f":"MH1960_PHYS_15!BH44","v":0},0,0]
[null,"Respiratory Therapy",7410107,null,7410107,6850000,1.0817674452554744,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH45+MH1960_HOSP_05_ADMIN!BH45","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH45+MH1960_PHYS_05!BH45","v":0},0,{"$f":"MH1960_HOSP_10!BH45","v":0},{"$f":"MH1960_PHYS_10!BH45","v":0},0,{"$f":"MH1960_HOSP_15!BH45","v":0},{"$f":"MH1960_PHYS_15!BH45","v":0},0,0]
[null,"Physical Therapy",3505854,null,3505854,1000000,3.5058539999999998,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH46+MH1960_HOSP_05_ADMIN!BH46","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH46+MH1960_PHYS_05!BH46","v":0},0,{"$f":"MH1960_HOSP_10!BH46","v":0},{"$f":"MH1960_PHYS_10!BH46","v":0},0,{"$f":"MH1960_HOSP_15!BH46","v":0},{"$f":"MH1960_PHYS_15!BH46","v":0},0,0]
[null,"Occupational Therapy",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH47+MH1960_HOSP_05_ADMIN!BH47","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH47+MH1960_PHYS_05!BH47","v":0},0,{"$f":"MH1960_HOSP_10!BH47","v":0},{"$f":"MH1960_PHYS_10!BH47","v":0},0,{"$f":"MH1960_HOSP_15!BH47","v":0},{"$f":"MH1960_PHYS_15!BH47","v":0},0,0]
[null,"Recreational Therapy",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH48+MH1960_HOSP_05_ADMIN!BH48","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH48+MH1960_PHYS_05!BH48","v":0},{"$f":"SUM(N47:O47)","v":0},{"$f":"MH1960_HOSP_10!BH48","v":0},{"$f":"MH1960_PHYS_10!BH48","v":0},{"$f":"SUM(Q47:R47)","v":0},{"$f":"MH1960_HOSP_15!BH48","v":0},{"$f":"MH1960_PHYS_15!BH48","v":0},0,0]
[null,"Speech Pathology",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH49+MH1960_HOSP_05_ADMIN!BH49","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH49+MH1960_PHYS_05!BH49","v":0},{"$f":"SUM(N48:O48)","v":0},{"$f":"MH1960_HOSP_10!BH49","v":0},{"$f":"MH1960_PHYS_10!BH49","v":0},{"$f":"SUM(Q48:R48)","v":0},{"$f":"MH1960_HOSP_15!BH49","v":0},{"$f":"MH1960_PHYS_15!BH49","v":0},0,0]
[null,"Electrocardiology",2658000,null,2658000,1340000,1.9835820895522389,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH50+MH1960_HOSP_05_ADMIN!BH50","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH50+MH1960_PHYS_05!BH50","v":0},0,{"$f":"MH1960_HOSP_10!BH50","v":0},{"$f":"MH1960_PHYS_10!BH50","v":0},0,{"$f":"MH1960_HOSP_15!BH50","v":0},{"$f":"MH1960_PHYS_15!BH50","v":0},0,0]
[null,"Electroencephalography",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH51+MH1960_HOSP_05_ADMIN!BH51","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH51+MH1960_PHYS_05!BH51","v":0},0,{"$f":"MH1960_HOSP_10!BH51","v":0},{"$f":"MH1960_PHYS_10!BH51","v":0},0,{"$f":"MH1960_HOSP_15!BH51","v":0},{"$f":"MH1960_PHYS_15!BH51","v":0},0,0]
[null,"Medical Supplies Charged to Patients",11050000,null,11050000,6850000,1.6131386861313868,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH52+MH1960_HOSP_05_ADMIN!BH52","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH52+MH1960_PHYS_05!BH52","v":0},0,{"$f":"MH1960_HOSP_10!BH52","v":0},{"$f":"MH1960_PHYS_10!BH52","v":0},0,{"$f":"MH1960_HOSP_15!BH52","v":0},{"$f":"MH1960_PHYS_15!BH52","v":0},0,0]
[null,"Implantable Devices Charged to Patients",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH53+MH1960_HOSP_05_ADMIN!BH53","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH53+MH1960_PHYS_05!BH53","v":0},0,{"$f":"MH1960_HOSP_10!BH53","v":0},{"$f":"MH1960_PHYS_10!BH53","v":0},0,{"$f":"MH1960_HOSP_15!BH53","v":0},{"$f":"MH1960_PHYS_15!BH53","v":0},0,0]
[null,"Drugs Charged to Patients",17307794,null,17307794,10000000,1.7307794000000001,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH54+MH1960_HOSP_05_ADMIN!BH54","v":79442.774460000015},{"$f":"MH1960_PHYS_05_ADMIN!BH54+MH1960_PHYS_05!BH54","v":0},79442.774460000015,{"$f":"MH1960_HOSP_10!BH54","v":0},{"$f":"MH1960_PHYS_10!BH54","v":0},0,{"$f":"MH1960_HOSP_15!BH54","v":0},{"$f":"MH1960_PHYS_15!BH54","v":0},0,79442.774460000015]
[null,"Renal Dialysis",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH55+MH1960_HOSP_05_ADMIN!BH55","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH55+MH1960_PHYS_05!BH55","v":0},0,{"$f":"MH1960_HOSP_10!BH55","v":0},{"$f":"MH1960_PHYS_10!BH55","v":0},0,{"$f":"MH1960_HOSP_15!BH55","v":0},{"$f":"MH1960_PHYS_15!BH55","v":0},0,0]
[null,"ASC (Non-Distinct Part)",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH56+MH1960_HOSP_05_ADMIN!BH56","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH56+MH1960_PHYS_05!BH56","v":0},0,{"$f":"MH1960_HOSP_10!BH56","v":0},{"$f":"MH1960_PHYS_10!BH56","v":0},0,{"$f":"MH1960_HOSP_15!BH56","v":0},{"$f":"MH1960_PHYS_15!BH56","v":0},0,0]
[null,"Audiology",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH57+MH1960_HOSP_05_ADMIN!BH57","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH57+MH1960_PHYS_05!BH57","v":0},{"$f":"SUM(N56:O56)","v":0},{"$f":"MH1960_HOSP_10!BH57","v":0},{"$f":"MH1960_PHYS_10!BH57","v":0},{"$f":"SUM(Q56:R56)","v":0},{"$f":"MH1960_HOSP_15!BH57","v":0},{"$f":"MH1960_PHYS_15!BH57","v":0},0,0]
[null,"Pulmonary Function",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH58+MH1960_HOSP_05_ADMIN!BH58","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH58+MH1960_PHYS_05!BH58","v":0},{"$f":"SUM(N57:O57)","v":0},{"$f":"MH1960_HOSP_10!BH58","v":0},{"$f":"MH1960_PHYS_10!BH58","v":0},{"$f":"SUM(Q57:R57)","v":0},{"$f":"MH1960_HOSP_15!BH58","v":0},{"$f":"MH1960_PHYS_15!BH58","v":0},0,0]
[null,"Cast Room",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH59+MH1960_HOSP_05_ADMIN!BH59","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH59+MH1960_PHYS_05!BH59","v":0},{"$f":"SUM(N58:O58)","v":0},{"$f":"MH1960_HOSP_10!BH59","v":0},{"$f":"MH1960_PHYS_10!BH59","v":0},{"$f":"SUM(Q58:R58)","v":0},{"$f":"MH1960_HOSP_15!BH59","v":0},{"$f":"MH1960_PHYS_15!BH59","v":0},0,0]
[null,"Consult & Liaison",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH60+MH1960_HOSP_05_ADMIN!BH60","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH60+MH1960_PHYS_05!BH60","v":0},{"$f":"SUM(N59:O59)","v":0},{"$f":"MH1960_HOSP_10!BH60","v":0},{"$f":"MH1960_PHYS_10!BH60","v":0},{"$f":"SUM(Q59:R59)","v":0},{"$f":"MH1960_HOSP_15!BH60","v":0},{"$f":"MH1960_PHYS_15!BH60","v":0},0,0]
[null,"Electromyography",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH61+MH1960_HOSP_05_ADMIN!BH61","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH61+MH1960_PHYS_05!BH61","v":0},{"$f":"SUM(N60:O60)","v":0},{"$f":"MH1960_HOSP_10!BH61","v":0},{"$f":"MH1960_PHYS_10!BH61","v":0},{"$f":"SUM(Q60:R60)","v":0},{"$f":"MH1960_HOSP_15!BH61","v":0},{"$f":"MH1960_PHYS_15!BH61","v":0},0,0]
[null,"Other Ancillary (specify)",null,null,0,null,0,null,null,null,0,null,0,{"$f":"MH1960_HOSP_05!BH62+MH1960_HOSP_05_ADMIN!BH62","v":0},{"$f":"MH1960_PHYS_05_ADMIN!BH62+MH1960_PHYS_05!BH62","v":0},0,{"$f":"MH1960_HOSP_10!BH62","v":0},{"$f":"MH1960_PHYS_10!BH62","v":0},0,{"$f":"MH1960_HOSP_15!BH62","v":0},{"$f":"MH1960_PHYS_15!BH62","v":0},0,0]
["Outpatient Service Cost Centers"]
[null,"Clinic",null,null,{"$f":"SUM(C63:D63)","v":0},null,{"$f":"IF(F63>0,E63/F63,0)","v":0},null,null,null,{"$f":"SUM(H63:J63)","v":0},null,0,null,null,null,{"$f":"MH1960_HOSP_10!BH64","v":0},{"$f":"MH1960_PHYS_10!BH64","v":0},0,{"$f":"MH1960_HOSP_15!BH64","v":0},{"$f":"MH1960_PHYS_15!BH64","v":0},{"$f":"SUM(T63:U63)","v":0},{"$f":"SUM(P63,S63,V63)","v":0}]
[null,"Psych Clinic",null,null,0,null,{"$f":"IF(F64>0,E64/F64,0)","v":0},null,null,null,{"$f":"SUM(H64:J64)","v":0},null,0,null,null,null,{"$f":"MH1960_HOSP_10!BH65","v":0},{"$f":"MH1960_PHYS_10!BH65","v":0},{"$f":"SUM(Q64:R64)","v":0},{"$f":"MH1960_HOSP_15!BH65","v":0},{"$f":"MH1960_PHYS_15!BH65","v":0},{"$f":"SUM(T64:U64)","v":0},{"$f":"SUM(P64,S64,V64)","v":0}]
[null,"Emergency",30713862,null,30713862,16000000,{"$f":"IF(F65>0,E65/F65,0)","v":1.9196163749999999},null,null,null,{"$f":"SUM(H65:J65)","v":0},null,0,null,null,null,{"$f":"MH1960_HOSP_10!BH66","v":0},{"$f":"MH1960_PHYS_10!BH66","v":0},{"$f":"SUM(Q65:R65)","v":0},{"$f":"MH1960_HOSP_15!BH66","v":0},{"$f":"MH1960_PHYS_15!BH66","v":0},{"$f":"SUM(T65:U65)","v":0},{"$f":"SUM(P65,S65,V65)","v":0}]
[null,"Psych Emergency",null,null,0,null,{"$f":"IF(F66>0,E66/F66,0)","v":0},null,null,null,{"$f":"SUM(H66:J66)","v":0},null,0,null,null,null,{"$f":"MH1960_HOSP_10!BH67","v":0},{"$f":"MH1960_PHYS_10!BH67","v":0},{"$f":"SUM(Q66:R66)","v":0},{"$f":"MH1960_HOSP_15!BH67","v":0},{"$f":"MH1960_PHYS_15!BH67","v":0},{"$f":"SUM(T66:U66)","v":0},{"$f":"SUM(P66,S66,V66)","v":0}]
[null,"Crisis Stabilization Unit - ER)",null,null,0,null,{"$f":"IF(F67>0,E67/F67,0)","v":0},null,null,null,{"$f":"SUM(H67:J67)","v":0},null,0,null,null,null,{"$f":"MH1960_HOSP_10!BH68","v":0},{"$f":"MH1960_PHYS_10!BH68","v":0},{"$f":"SUM(Q67:R67)","v":0},{"$f":"MH1960_HOSP_15!BH68","v":0},{"$f":"MH1960_PHYS_15!BH68","v":0},{"$f":"SUM(T67:U67)","v":0},{"$f":"SUM(P67,S67,V67)","v":0}]
["Non-Physician Practitioner Costs"]
[null,"CERTIFIED REGISTERED NURSE ANESTHETISTS",null,null,0,null,{"$f":"IF(F69>0,E69/F69,0)","v":0},null,null,null,{"$f":"SUM(H69:J69)","v":0},null,0,null,{"$f":"MH1960_PHYS_05_ADMIN!BH70+MH1960_PHYS_05!BH70","v":0},{"$f":"SUM(N69:O69)","v":0},null,{"$f":"MH1960_PHYS_10!BH70","v":0},0,null,{"$f":"MH1960_PHYS_15!BH70","v":0},{"$f":"SUM(T69:U69)","v":0},{"$f":"SUM(P69,S69,V69)","v":0}]
[null,"NURSE PRACTITIONERS",null,null,0,null,{"$f":"IF(F70>0,E70/F70,0)","v":0},null,null,null,0,null,0,null,{"$f":"MH1960_PHYS_05_ADMIN!BH71+MH1960_PHYS_05!BH71","v":0},{"$f":"SUM(N70:O70)","v":0},null,{"$f":"MH1960_PHYS_10!BH71","v":0},0,null,{"$f":"MH1960_PHYS_15!BH71","v":0},0,0]
[null,"PHYSICIAN ASSISTANTS",null,null,0,null,0,null,null,null,0,null,0,null,{"$f":"MH1960_PHYS_05_ADMIN!BH72+MH1960_PHYS_05!BH72","v":0},0,null,{"$f":"MH1960_PHYS_10!BH72","v":0},0,null,{"$f":"MH1960_PHYS_15!BH72","v":0},0,0]
[null,"DENTISTS",null,null,0,null,0,null,null,null,0,null,0,null,{"$f":"MH1960_PHYS_05_ADMIN!BH73+MH1960_PHYS_05!BH73","v":0},0,null,{"$f":"MH1960_PHYS_10!BH73","v":0},0,null,{"$f":"MH1960_PHYS_15!BH73","v":0},0,0]
[null,"CERTIFIED NURSE MIDWIFERY",null,null,0,null,0,null,null,null,0,null,0,null,{"$f":"MH1960_PHYS_05_ADMIN!BH74+MH1960_PHYS_05!BH74","v":0},0,null,{"$f":"MH1960_PHYS_10!BH74","v":0},0,null,{"$f":"MH1960_PHYS_15!BH74","v":0},0,0]
[null,"CLINICAL SOCIAL WORKERS",null,null,0,null,0,null,null,null,0,null,0,null,{"$f":"MH1960_PHYS_05_ADMIN!BH75+MH1960_PHYS_05!BH75","v":0},0,null,{"$f":"MH1960_PHYS_10!BH75","v":0},0,null,{"$f":"MH1960_PHYS_15!BH75","v":0},0,0]
[null,"CLINICAL PSYCHOLOGISTS",null,null,0,null,0,null,null,null,0,null,0,null,{"$f":"MH1960_PHYS_05_ADMIN!BH76+MH1960_PHYS_05!BH76","v":0},0,null,{"$f":"MH1960_PHYS_10!BH76","v":0},0,null,{"$f":"MH1960_PHYS_15!BH76","v":0},0,0]
[null,"OPTOMETRISTS",null,null,0,null,0,null,null,null,0,null,0,null,{"$f":"MH1960_PHYS_05_ADMIN!BH77+MH1960_PHYS_05!BH77","v":0},0,null,{"$f":"MH1960_PHYS_10!BH77","v":0},0,null,{"$f":"MH1960_PHYS_15!BH77","v":0},0,0]
["Other Reimburseable Cost Centers",null,null,null,0,null,0]
["Special Purpose Cost Centers",null,null,null,0,null,0]
["Total Nonreimburseable Cost Centers",null,null,null,0,null,0]
["Total",null,{"$f":"SUM(C16:C28,C30:C61,C63:C79)","v":258569016},{"$f":"SUM(D16:D28,D30:D61,D63:D79)","v":0},{"$f":"SUM(E16:E28,E30:E61,E63:E79)","v":258569016},null,null,{"$f":"SUM(H16:H28,H30:H61,H63:H79)","v":2450000},{"$f":"SUM(I16:I28,I30:I61,I63:I79)","v":0},{"$f":"SUM(J16:J28,J30:J61,J63:J79)","v":0},{"$f":"SUM(K16:K28,K30:K61,K63:K79)","v":2450000},null,null,{"$f":"SUM(N16:N28,N30:N61,N63:N79)","v":3755011.5778600001},850609.375,4605620.9528599996,0,0,0,0,0,0,4605620.9528599996]

{"sheet":"MH1960_HOSP_05","index":28,"n_rows":81,"n_cols":60,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["CALCULATION OF MODE 05 (HOSPITAL PSYCHIATRIC INPATIENT) PROGRAM COSTS - HOSPITAL LEGAL ENTITIES"]
[{"$f":"\"MH 1960_HOSP_05 \"&Revision_Date","v":"MH 1960_HOSP_05 (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,"County Code:",{"$f":"County_Code","v":"19"}]
[]
[]
[null,"Legal Entity Number:",{"$f":"Legal_Entity_Number","v":"00055"}]
[]
[]
[]
[null,null,1,{"$f":"C13+1","v":2},{"$f":"D13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,"Cost per Day/Cost to Charge Ratio","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Refugee) Days/Charges/RVU","SD/MC Enhanced (Refugee) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","MediCal for all Children (SB75) Days/Charges/RVU","MediCal for all Children (SB75) Costs","Total Costs"]
[null,null,null,"07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},"07/01/19 - 06/30/20","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},"01/01/20 - 02/29/20","01/01/20 - 02/29/20","03/01/20 - 06/30/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20"]
["Inpatient Routine Cost Centers"]
[null,"Adults and Pediatrics (General Routine Care)",{"$f":"MH1960_HOSP_COSTS!G16","v":0},null,{"$f":"$C17*D17","v":0},null,{"$f":"$C17*F17","v":0},null,{"$f":"$C17*H17","v":0},null,{"$f":"$C17*J17","v":0},null,{"$f":"$C17*L17","v":0},null,{"$f":"$C17*N17","v":0},null,{"$f":"$C17*P17","v":0},null,{"$f":"$C17*R17","v":0},null,{"$f":"$C17*T17","v":0},null,{"$f":"$C17*V17","v":0},null,{"$f":"$C17*X17","v":0},null,{"$f":"$C17*Z17","v":0},null,{"$f":"$C17*AB17","v":0},null,{"$f":"$C17*AD17","v":0},null,{"$f":"$C17*AF17","v":0},null,{"$f":"$C17*AH17","v":0},null,{"$f":"$C17*AJ17","v":0},null,{"$f":"$C17*AL17","v":0},null,{"$f":"$C17*AN17","v":0},null,{"$f":"$C17*AP17","v":0},null,{"$f":"$C17*AR17","v":0},null,{"$f":"$C17*AT17","v":0},null,{"$f":"$C17*AV17","v":0},null,{"$f":"$C17*AX17","v":0},null,{"$f":"$C17*AZ17","v":0},null,{"$f":"$C17*BB17","v":0},null,{"$f":"$C17*BD17","v":0},null,{"$f":"$C17*BF17","v":0},{"$f":"SUM(E17,G17,K17,M17,Q17,S17,W17,Y17,AA17,AE17,AG17,AK17,AQ17,AM17,AS17,AU17,AW17,BA17,BC17,BE17,BG17,I17,O17,U17,AC17,AI17,AO17,AY17)","v":0}]
[null,"Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!G17","v":0},null,0,null,0,null,0,null,0,null,{"$f":"$C18*L18","v":0},null,{"$f":"$C18*N18","v":0},null,{"$f":"$C18*P18","v":0},null,0,null,0,null,{"$f":"$C18*V18","v":0},null,{"$f":"$C18*X18","v":0},null,0,null,0,null,{"$f":"$C18*AD18","v":0},null,0,null,0,null,{"$f":"$C18*AJ18","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C18*AZ18","v":0},null,{"$f":"$C18*BB18","v":0},null,{"$f":"$C18*BD18","v":0},null,{"$f":"$C18*BF18","v":0},{"$f":"SUM(E18,G18,K18,M18,Q18,S18,W18,Y18,AA18,AE18,AG18,AK18,AQ18,AM18,AS18,AU18,AW18,BA18,BC18,BE18,BG18,I18,O18,U18,AC18,AI18,AO18,AY18)","v":0}]
[null,"Coronary Care Unit",{"$f":"MH1960_HOSP_COSTS!G18","v":0},null,0,null,0,null,0,null,0,null,{"$f":"$C19*L19","v":0},null,{"$f":"$C19*N19","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Burn Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!G19","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Surgical Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!G20","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B21","v":"Other Special Care Unit (specify)"},{"$f":"MH1960_HOSP_COSTS!G21","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B22","v":"Psychiatric Ward"},{"$f":"MH1960_HOSP_COSTS!G22","v":796.875},2444,1947562.5,1000,796875,1000,796875,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,3541312.5]
[null,{"$f":"MH1960_HOSP_COSTS!B23","v":"Subprovider (specify)"},{"$f":"MH1960_HOSP_COSTS!G23","v":0},null,0,null,0,null,{"$f":"$C24*H24","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B24","v":"Subprovider (specify)"},{"$f":"MH1960_HOSP_COSTS!G24","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Nursery",{"$f":"MH1960_HOSP_COSTS!G25","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Skilled Nursing Facility",{"$f":"MH1960_HOSP_COSTS!G26","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Nursing Facility",{"$f":"MH1960_HOSP_COSTS!G27","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Other Long Term Care",{"$f":"MH1960_HOSP_COSTS!G28","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Ancillary Service Cost Centers"]
[null,"Operating Room",{"$f":"MH1960_HOSP_COSTS!G30","v":2.175330947105278},null,{"$f":"$C31*D31","v":0},null,{"$f":"$C31*F31","v":0},null,{"$f":"$C31*H31","v":0},null,{"$f":"$C31*J31","v":0},null,{"$f":"$C31*L31","v":0},null,{"$f":"$C31*N31","v":0},null,{"$f":"$C31*P31","v":0},null,{"$f":"$C31*R31","v":0},null,{"$f":"$C31*T31","v":0},null,0,null,{"$f":"$C31*X31","v":0},null,{"$f":"$C31*Z31","v":0},null,{"$f":"$C31*AB31","v":0},null,{"$f":"$C31*AD31","v":0},null,{"$f":"$C31*AF31","v":0},null,{"$f":"$C31*AH31","v":0},null,{"$f":"$C31*AJ31","v":0},null,{"$f":"$C31*AL31","v":0},null,{"$f":"$C31*AN31","v":0},null,{"$f":"$C31*AP31","v":0},null,{"$f":"$C31*AR31","v":0},null,{"$f":"$C31*AT31","v":0},null,{"$f":"$C31*AV31","v":0},null,{"$f":"$C31*AX31","v":0},null,{"$f":"$C31*AZ31","v":0},null,{"$f":"$C31*BB31","v":0},null,{"$f":"$C31*BD31","v":0},null,0,0]
[null,"Recovery Room",{"$f":"MH1960_HOSP_COSTS!G31","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C32*P32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C32*AZ32","v":0},null,{"$f":"$C32*BB32","v":0},null,0,null,0,0]
[null,"Delivery Room and Labor Room",{"$f":"MH1960_HOSP_COSTS!G32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Anesthesiology",{"$f":"MH1960_HOSP_COSTS!G33","v":3.3250000000000002},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Diagnostic",{"$f":"MH1960_HOSP_COSTS!G34","v":2.0836344827586206},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Therapeutic",{"$f":"MH1960_HOSP_COSTS!G35","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radioisotope",{"$f":"MH1960_HOSP_COSTS!G36","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Computed Tomography (CT) Scan",{"$f":"MH1960_HOSP_COSTS!G37","v":3.9876666666666667},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Magnetic Resonance Imaging",{"$f":"MH1960_HOSP_COSTS!G38","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Laboratory",{"$f":"MH1960_HOSP_COSTS!G39","v":3.0255082},22000,66561.180399999997,8000,24204.065599999998,7000,21178.557400000002,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,111943.8034]
[null,"PBP Clinical Laboratory Services-Program Only",{"$f":"MH1960_HOSP_COSTS!G40","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Whole Blood & Packed Red Blood Cells",{"$f":"MH1960_HOSP_COSTS!G41","v":1.6462635000000001},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Blood Storing, Processing, & Trans.",{"$f":"MH1960_HOSP_COSTS!G42","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Intravenous Therapy",{"$f":"MH1960_HOSP_COSTS!G43","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Respiratory Therapy",{"$f":"MH1960_HOSP_COSTS!G44","v":1.0817674452554744},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Physical Therapy",{"$f":"MH1960_HOSP_COSTS!G45","v":3.5058539999999998},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Occupational Therapy",{"$f":"MH1960_HOSP_COSTS!G46","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Recreational Therapy",{"$f":"MH1960_HOSP_COSTS!G47","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Speech Pathology",{"$f":"MH1960_HOSP_COSTS!G48","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electrocardiology",{"$f":"MH1960_HOSP_COSTS!G49","v":1.9835820895522389},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electroencephalography",{"$f":"MH1960_HOSP_COSTS!G50","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Medical Supplies Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G51","v":1.6131386861313868},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Implantable Devices Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G52","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Drugs Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G53","v":1.7307794000000001},30000,51923.382000000005,9000,15577.0146,6900,11942.377860000001,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,79442.774460000015]
[null,"Renal Dialysis",{"$f":"MH1960_HOSP_COSTS!G54","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"ASC (Non-Distinct Part)",{"$f":"MH1960_HOSP_COSTS!G55","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Audiology",{"$f":"MH1960_HOSP_COSTS!G56","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Pulmonary Function",{"$f":"MH1960_HOSP_COSTS!G57","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Cast Room",{"$f":"MH1960_HOSP_COSTS!G58","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Consult & Liaison",{"$f":"MH1960_HOSP_COSTS!G59","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electromyography",{"$f":"MH1960_HOSP_COSTS!G60","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B61","v":"Other Ancillary (specify)"},{"$f":"MH1960_HOSP_COSTS!G61","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C62*V62","v":0},null,{"$f":"$C62*X62","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Outpatient Service Cost Centers"]
[null,"Clinic"]
[null,"Psych Clinic"]
[null,"Emergency"]
[null,"Psych Emergency"]
[null,{"$f":"MH1960_HOSP_COSTS!B67","v":"Crisis Stabilization Unit - ER)"}]
["Non-Physician Practitioner Costs"]
[null,"CERTIFIED REGISTERED NURSE ANESTHETISTS"]
[null,"NURSE PRACTITIONERS"]
[null,"PHYSICIAN ASSISTANTS"]
[null,"DENTISTS"]
[null,"CERTIFIED NURSE MIDWIFERY"]
[null,"CLINICAL SOCIAL WORKERS"]
[null,"CLINICAL PSYCHOLOGISTS"]
[null,"OPTOMETRISTS"]
["Other Reimburseable Cost Centers"]
["Special Purpose Cost Centers"]
["Total Nonreimburseable Cost Centers"]
["Total",null,null,null,{"$f":"SUM(E17:E29,E31:E62)","v":2066047.0623999999},null,{"$f":"SUM(G17:G29,G31:G62)","v":836656.08019999997},null,{"$f":"SUM(I17:I29,I31:I62)","v":829995.93526000006},null,{"$f":"SUM(K17:K29,K31:K62)","v":0},null,{"$f":"SUM(M17:M29,M31:M62)","v":0},null,{"$f":"SUM(O17:O29,O31:O62)","v":0},null,{"$f":"SUM(Q17:Q29,Q31:Q62)","v":0},null,{"$f":"SUM(S17:S29,S31:S62)","v":0},null,{"$f":"SUM(U17:U29,U31:U62)","v":0},null,{"$f":"SUM(W17:W29,W31:W62)","v":0},null,{"$f":"SUM(Y17:Y29,Y31:Y62)","v":0},null,{"$f":"SUM(AA17:AA29,AA31:AA62)","v":0},null,{"$f":"SUM(AC17:AC29,AC31:AC62)","v":0},null,{"$f":"SUM(AE17:AE29,AE31:AE62)","v":0},null,{"$f":"SUM(AG17:AG29,AG31:AG62)","v":0},null,{"$f":"SUM(AI17:AI29,AI31:AI62)","v":0},null,{"$f":"SUM(AK17:AK29,AK31:AK62)","v":0},null,{"$f":"SUM(AM17:AM29,AM31:AM62)","v":0},null,{"$f":"SUM(AO17:AO29,AO31:AO62)","v":0},null,{"$f":"SUM(AQ17:AQ29,AQ31:AQ62)","v":0},null,{"$f":"SUM(AS17:AS29,AS31:AS62)","v":0},null,{"$f":"SUM(AU17:AU29,AU31:AU62)","v":0},null,{"$f":"SUM(AW17:AW29,AW31:AW62)","v":0},null,{"$f":"SUM(AY17:AY29,AY31:AY62)","v":0},null,{"$f":"SUM(BA17:BA29,BA31:BA62)","v":0},null,{"$f":"SUM(BC17:BC29,BC31:BC62)","v":0},null,{"$f":"SUM(BE17:BE29,BE31:BE62)","v":0},null,{"$f":"SUM(BG17:BG29,BG31:BG62)","v":0},{"$f":"SUM(BH17:BH29,BH31:BH62)","v":3732699.0778600001}]

{"sheet":"MH1960_PHYS_05","index":29,"n_rows":81,"n_cols":60,"rows_kept":81,"cut":false,"hidden":false,"merged":[[2,0,2,1]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["CALCULATION OF MODE 05 (HOSPITAL PSYCHIATRIC INPATIENT) PHYSICIAN COSTS - HOSPITAL LEGAL ENTITIES"]
[{"$f":"\"MH 1960_PHYS_05 \"& Revision_Date","v":"MH 1960_PHYS_05 (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,"County Code:",{"$f":"County_Code","v":"19"}]
[]
[]
[null,"Legal Entity Number:",{"$f":"Legal_Entity_Number","v":"00055"}]
[]
[]
[]
[null,null,1,{"$f":"C13+1","v":2},{"$f":"D13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,"Ratio of Physician Professional Costs to Billed Professional Charges","SD/MC Physician Charges/RVU","SD/MC Physician Costs","SD/MC Physician Charges/RVU","SD/MC Physician Costs","SD/MC Physician Charges/RVU","SD/MC Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Refugee) Physician Charges/RVU","SD/MC Enhanced (Refugee) Physician Costs","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Affordable Care Act \n Physician Charges/RVU","Affordable Care Act \n Physician Cost","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","MediCal for all Children (SB75) \n Physician Charges/RVU","MediCal for all Children (SB75) \n Physician Cost","Total Medi-Cal Physician Costs"]
[null,null,null,"07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},"07/01/19 - 06/30/20","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},"01/01/20 - 02/29/20","01/01/20 - 02/29/20","03/01/20 - 06/30/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20"]
["Inpatient Routine Cost Centers"]
[null,"Adults and Pediatrics (General Routine Care)",{"$f":"MH1960_HOSP_COSTS!M16","v":0},null,{"$f":"C17*D17","v":0},null,{"$f":"$C17*F17","v":0},null,{"$f":"$C17*H17","v":0},null,{"$f":"$C17*J17","v":0},null,{"$f":"$C17*L17","v":0},null,{"$f":"$C17*N17","v":0},null,{"$f":"$C17*P17","v":0},null,{"$f":"$C17*R17","v":0},null,{"$f":"$C17*T17","v":0},null,{"$f":"$C17*V17","v":0},null,{"$f":"$C17*X17","v":0},null,{"$f":"$C17*Z17","v":0},null,{"$f":"$C17*AB17","v":0},null,{"$f":"$C17*AD17","v":0},null,{"$f":"$C17*AF17","v":0},null,{"$f":"$C17*AH17","v":0},null,{"$f":"$C17*AJ17","v":0},null,{"$f":"$C17*AL17","v":0},null,{"$f":"$C17*AN17","v":0},null,{"$f":"$C17*AP17","v":0},null,{"$f":"$C17*AR17","v":0},null,{"$f":"$C17*AT17","v":0},null,{"$f":"$C17*AV17","v":0},null,{"$f":"$C17*AX17","v":0},null,{"$f":"$C17*AZ17","v":0},null,{"$f":"$C17*BB17","v":0},null,{"$f":"$C17*BD17","v":0},null,{"$f":"$C17*BF17","v":0},{"$f":"SUM(E17,G17,K17,M17,Q17,S17,W17,Y17,AA17,AE17,AG17,AK17,AM17,AQ17,AS17,AU17,AW17,BA17,BC17,BE17,BG17,I17,O17,U17,AC17,AI17,AO17,AY17)","v":0}]
[null,"Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!M17","v":0},null,{"$f":"C18*D18","v":0},null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C18*P18","v":0},null,0,null,0,null,{"$f":"$C18*V18","v":0},null,{"$f":"$C18*X18","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"SUM(E18,G18,K18,M18,Q18,S18,W18,Y18,AA18,AE18,AG18,AK18,AM18,AQ18,AS18,AU18,AW18,BA18,BC18,BE18,BG18,I18,O18,U18,AC18,AI18,AO18,AY18)","v":0}]
[null,"Coronary Care Unit",{"$f":"MH1960_HOSP_COSTS!M18","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Burn Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!M19","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Surgical Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!M20","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B21","v":"Other Special Care Unit (specify)"},{"$f":"MH1960_HOSP_COSTS!M21","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B22","v":"Psychiatric Ward"},{"$f":"MH1960_HOSP_COSTS!M22","v":191.40625},2444,467796.875,1000,191406.25,1000,191406.25,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,850609.375]
[null,{"$f":"MH1960_HOSP_COSTS!B23","v":"Subprovider (specify)"},{"$f":"MH1960_HOSP_COSTS!M23","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B24","v":"Subprovider (specify)"},{"$f":"MH1960_HOSP_COSTS!M24","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Nursery",{"$f":"MH1960_HOSP_COSTS!M25","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Skilled Nursing Facility",{"$f":"MH1960_HOSP_COSTS!M26","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Nursing Facility",{"$f":"MH1960_HOSP_COSTS!M27","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Other Long Term Care",{"$f":"MH1960_HOSP_COSTS!M28","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Ancillary Service Cost Centers"]
[null,"Operating Room",{"$f":"MH1960_HOSP_COSTS!M30","v":0},null,0,null,{"$f":"$C31*F31","v":0},null,{"$f":"$C31*H31","v":0},null,{"$f":"$C31*J31","v":0},null,{"$f":"$C31*L31","v":0},null,{"$f":"$C31*N31","v":0},null,{"$f":"$C31*P31","v":0},null,{"$f":"$C31*R31","v":0},null,{"$f":"$C31*T31","v":0},null,0,null,{"$f":"$C31*X31","v":0},null,{"$f":"$C31*Z31","v":0},null,{"$f":"$C31*AB31","v":0},null,{"$f":"$C31*AD31","v":0},null,{"$f":"$C31*AF31","v":0},null,{"$f":"$C31*AH31","v":0},null,{"$f":"$C31*AJ31","v":0},null,{"$f":"$C31*AL31","v":0},null,{"$f":"$C31*AN31","v":0},null,{"$f":"$C31*AP31","v":0},null,{"$f":"$C31*AR31","v":0},null,{"$f":"$C31*AT31","v":0},null,{"$f":"$C31*AV31","v":0},null,{"$f":"$C31*AX31","v":0},null,{"$f":"$C31*AZ31","v":0},null,{"$f":"$C31*BB31","v":0},null,{"$f":"$C31*BD31","v":0},null,{"$f":"$C31*BF31","v":0},0]
[null,"Recovery Room",{"$f":"MH1960_HOSP_COSTS!M31","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C32*P32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Delivery Room and Labor Room",{"$f":"MH1960_HOSP_COSTS!M32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Anesthesiology",{"$f":"MH1960_HOSP_COSTS!M33","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Diagnostic",{"$f":"MH1960_HOSP_COSTS!M34","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Therapeutic",{"$f":"MH1960_HOSP_COSTS!M35","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radioisotope",{"$f":"MH1960_HOSP_COSTS!M36","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Computed Tomography (CT) Scan",{"$f":"MH1960_HOSP_COSTS!M37","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Magnetic Resonance Imaging",{"$f":"MH1960_HOSP_COSTS!M38","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Laboratory",{"$f":"MH1960_HOSP_COSTS!M39","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"PBP Clinical Laboratory Services-Program Only",{"$f":"MH1960_HOSP_COSTS!M40","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Whole Blood & Packed Red Blood Cells",{"$f":"MH1960_HOSP_COSTS!M41","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Blood Storing, Processing, & Trans.",{"$f":"MH1960_HOSP_COSTS!M42","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Intravenous Therapy",{"$f":"MH1960_HOSP_COSTS!M43","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Respiratory Therapy",{"$f":"MH1960_HOSP_COSTS!M44","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Physical Therapy",{"$f":"MH1960_HOSP_COSTS!M45","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Occupational Therapy",{"$f":"MH1960_HOSP_COSTS!M46","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Recreational Therapy",{"$f":"MH1960_HOSP_COSTS!M47","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Speech Pathology",{"$f":"MH1960_HOSP_COSTS!M48","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electrocardiology",{"$f":"MH1960_HOSP_COSTS!M49","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electroencephalography",{"$f":"MH1960_HOSP_COSTS!M50","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Medical Supplies Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M51","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Implantable Devices Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M52","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Drugs Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M53","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Renal Dialysis",{"$f":"MH1960_HOSP_COSTS!M54","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"ASC (Non-Distinct Part)",{"$f":"MH1960_HOSP_COSTS!M55","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Audiology",{"$f":"MH1960_HOSP_COSTS!M56","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Pulmonary Function",{"$f":"MH1960_HOSP_COSTS!M57","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Cast Room",{"$f":"MH1960_HOSP_COSTS!M58","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Consult & Liaison",{"$f":"MH1960_HOSP_COSTS!M59","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electromyography",{"$f":"MH1960_HOSP_COSTS!M60","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B61","v":"Other Ancillary (specify)"},{"$f":"MH1960_HOSP_COSTS!M61","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Outpatient Service Cost Centers"]
[null,"Clinic"]
[null,"Psych Clinic"]
[null,"Emergency"]
[null,"Psych Emergency"]
[null,{"$f":"MH1960_HOSP_COSTS!B67","v":"Crisis Stabilization Unit - ER)"}]
["Non-Physician Practitioner Costs"]
[null,"CERTIFIED REGISTERED NURSE ANESTHETISTS",{"$f":"MH1960_HOSP_COSTS!M69","v":0},null,{"$f":"C70*D70","v":0},null,{"$f":"$C70*F70","v":0},null,{"$f":"$C70*H70","v":0},null,{"$f":"$C70*J70","v":0},null,{"$f":"$C70*L70","v":0},null,{"$f":"$C70*N70","v":0},null,{"$f":"$C70*P70","v":0},null,{"$f":"$C70*R70","v":0},null,{"$f":"$C70*T70","v":0},null,{"$f":"$C70*V70","v":0},null,{"$f":"$C70*X70","v":0},null,{"$f":"$C70*Z70","v":0},null,{"$f":"$C70*AB70","v":0},null,{"$f":"$C70*AD70","v":0},null,{"$f":"$C70*AF70","v":0},null,{"$f":"$C70*AH70","v":0},null,{"$f":"$C70*AJ70","v":0},null,{"$f":"$C70*AL70","v":0},null,{"$f":"$C70*AN70","v":0},null,{"$f":"$C70*AP70","v":0},null,{"$f":"$C70*AR70","v":0},null,{"$f":"$C70*AT70","v":0},null,{"$f":"$C70*AV70","v":0},null,{"$f":"$C70*AX70","v":0},null,{"$f":"$C70*AZ70","v":0},null,{"$f":"$C70*BB70","v":0},null,{"$f":"$C70*BD70","v":0},null,{"$f":"$C70*BF70","v":0},0]
[null,"NURSE PRACTITIONERS",{"$f":"MH1960_HOSP_COSTS!M70","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C71*V71","v":0},null,{"$f":"$C71*X71","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"PHYSICIAN ASSISTANTS",{"$f":"MH1960_HOSP_COSTS!M71","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"DENTISTS",{"$f":"MH1960_HOSP_COSTS!M72","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CERTIFIED NURSE MIDWIFERY",{"$f":"MH1960_HOSP_COSTS!M73","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CLINICAL SOCIAL WORKERS",{"$f":"MH1960_HOSP_COSTS!M74","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CLINICAL PSYCHOLOGISTS",{"$f":"MH1960_HOSP_COSTS!M75","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"OPTOMETRISTS",{"$f":"MH1960_HOSP_COSTS!M76","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Other Reimburseable Cost Centers"]
["Special Purpose Cost Centers"]
["Total Nonreimburseable Cost Centers"]
["Total",null,null,null,{"$f":"SUM(E17:E29,E31:E62,E70:E77)","v":467796.875},null,{"$f":"SUM(G17:G29,G31:G62,G70:G77)","v":191406.25},null,{"$f":"SUM(I17:I29,I31:I62,I70:I77)","v":191406.25},null,{"$f":"SUM(K17:K29,K31:K62,K70:K77)","v":0},null,{"$f":"SUM(M17:M29,M31:M62,M70:M77)","v":0},null,{"$f":"SUM(O17:O29,O31:O62,O70:O77)","v":0},null,{"$f":"SUM(Q17:Q29,Q31:Q62,Q70:Q77)","v":0},null,{"$f":"SUM(S17:S29,S31:S62,S70:S77)","v":0},null,{"$f":"SUM(U17:U29,U31:U62,U70:U77)","v":0},null,{"$f":"SUM(W17:W29,W31:W62,W70:W77)","v":0},null,{"$f":"SUM(Y17:Y29,Y31:Y62,Y70:Y77)","v":0},null,{"$f":"SUM(AA17:AA29,AA31:AA62,AA70:AA77)","v":0},null,{"$f":"SUM(AC17:AC29,AC31:AC62,AC70:AC77)","v":0},null,{"$f":"SUM(AE17:AE29,AE31:AE62,AE70:AE77)","v":0},null,{"$f":"SUM(AG17:AG29,AG31:AG62,AG70:AG77)","v":0},null,{"$f":"SUM(AI17:AI29,AI31:AI62,AI70:AI77)","v":0},null,{"$f":"SUM(AK17:AK29,AK31:AK62,AK70:AK77)","v":0},null,{"$f":"SUM(AM17:AM29,AM31:AM62,AM70:AM77)","v":0},null,{"$f":"SUM(AO17:AO29,AO31:AO62,AO70:AO77)","v":0},null,{"$f":"SUM(AQ17:AQ29,AQ31:AQ62,AQ70:AQ77)","v":0},null,{"$f":"SUM(AS17:AS29,AS31:AS62,AS70:AS77)","v":0},null,{"$f":"SUM(AU17:AU29,AU31:AU62,AU70:AU77)","v":0},null,{"$f":"SUM(AW17:AW29,AW31:AW62,AW70:AW77)","v":0},null,{"$f":"SUM(AY17:AY29,AY31:AY62,AY70:AY77)","v":0},null,{"$f":"SUM(BA17:BA29,BA31:BA62,BA70:BA77)","v":0},null,{"$f":"SUM(BC17:BC29,BC31:BC62,BC70:BC77)","v":0},null,{"$f":"SUM(BE17:BE29,BE31:BE62,BE70:BE77)","v":0},null,{"$f":"SUM(BG17:BG29,BG31:BG62,BG70:BG77)","v":0},{"$f":"SUM(BH17:BH29,BH31:BH62,BH70:BH77)","v":850609.375}]

{"sheet":"MH1960_HOSP_05_ADMIN","index":30,"n_rows":81,"n_cols":60,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["CALCULATION OF MODE 05 (HOSPITAL ADMINISTRATIVE DAYS) PROGRAM COSTS - HOSPITAL LEGAL ENTITIES"]
[{"$f":"\"MH 1960_HOSP_05_ADMIN \"&Revision_Date","v":"MH 1960_HOSP_05_ADMIN (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,"County Code:",{"$f":"County_Code","v":"19"}]
[]
[]
[null,"Legal Entity Number:",{"$f":"Legal_Entity_Number","v":"00055"}]
[]
[]
[]
[null,null,1,{"$f":"C13+1","v":2},{"$f":"D13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,"Cost per Day/Cost to Charge Ratio","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Refugee) Days/Charges/RVU","SD/MC Enhanced (Refugee) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","MediCal for all Children (SB75) Days/Charges/RVU","MediCal for all Children (SB75) Costs","Total Costs"]
[null,null,null,"07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},"07/01/19 - 06/30/20","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},"01/01/20 - 02/29/20","01/01/20 - 02/29/20","03/01/20 - 06/30/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20"]
["Inpatient Routine Cost Centers"]
[null,"Adults and Pediatrics (General Routine Care)",{"$f":"MH1960_HOSP_COSTS!G16","v":0},null,{"$f":"$C17*D17","v":0},null,{"$f":"$C17*F17","v":0},null,{"$f":"$C17*H17","v":0},null,null,null,null,null,null,null,{"$f":"$C17*P17","v":0},null,{"$f":"$C17*R17","v":0},null,{"$f":"$C17*T17","v":0},null,{"$f":"$C17*V17","v":0},null,{"$f":"$C17*X17","v":0},null,{"$f":"$C17*Z17","v":0},null,{"$f":"$C17*AB17","v":0},null,{"$f":"$C17*AD17","v":0},null,{"$f":"$C17*AF17","v":0},null,{"$f":"$C17*AH17","v":0},null,{"$f":"$C17*AJ17","v":0},null,{"$f":"$C17*AL17","v":0},null,{"$f":"$C17*AN17","v":0},null,{"$f":"$C17*AP17","v":0},null,{"$f":"$C17*AR17","v":0},null,{"$f":"$C17*AT17","v":0},null,{"$f":"$C17*AV17","v":0},null,{"$f":"$C17*AX17","v":0},null,{"$f":"$C17*AZ17","v":0},null,{"$f":"$C17*BB17","v":0},null,{"$f":"$C17*BD17","v":0},null,{"$f":"$C17*BF17","v":0},{"$f":"SUM(E17,G17,K17,M17,Q17,S17,W17,Y17,AA17,AE17,AG17,AK17,AQ17,AM17,AS17,AU17,AW17,BA17,BC17,BE17,BG17,I17,O17,U17,AC17,AI17,AO17,AY17)","v":0}]
[null,"Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!G17","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"$C18*P18","v":0},null,0,null,0,null,{"$f":"$C18*V18","v":0},null,{"$f":"$C18*X18","v":0},null,0,null,0,null,{"$f":"$C18*AD18","v":0},null,0,null,0,null,{"$f":"$C18*AJ18","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C18*AZ18","v":0},null,{"$f":"$C18*BB18","v":0},null,{"$f":"$C18*BD18","v":0},null,{"$f":"$C18*BF18","v":0},{"$f":"SUM(E18,G18,K18,M18,Q18,S18,W18,Y18,AA18,AE18,AG18,AK18,AQ18,AM18,AS18,AU18,AW18,BA18,BC18,BE18,BG18,I18,O18,U18,AC18,AI18,AO18,AY18)","v":0}]
[null,"Coronary Care Unit",{"$f":"MH1960_HOSP_COSTS!G18","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Burn Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!G19","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Surgical Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!G20","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B21","v":"Other Special Care Unit (specify)"},{"$f":"MH1960_HOSP_COSTS!G21","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B22","v":"Psychiatric Ward"},{"$f":"MH1960_HOSP_COSTS!G22","v":796.875},28,22312.5,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,22312.5]
[null,{"$f":"MH1960_HOSP_COSTS!B23","v":"Subprovider (specify)"},{"$f":"MH1960_HOSP_COSTS!G23","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B24","v":"Subprovider (specify)"},{"$f":"MH1960_HOSP_COSTS!G24","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Nursery",{"$f":"MH1960_HOSP_COSTS!G25","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Skilled Nursing Facility",{"$f":"MH1960_HOSP_COSTS!G26","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Nursing Facility",{"$f":"MH1960_HOSP_COSTS!G27","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Other Long Term Care",{"$f":"MH1960_HOSP_COSTS!G28","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Ancillary Service Cost Centers"]
[null,"Operating Room",{"$f":"MH1960_HOSP_COSTS!G30","v":2.175330947105278},null,{"$f":"$C31*D31","v":0},null,{"$f":"$C31*F31","v":0},null,{"$f":"$C31*H31","v":0},null,null,null,null,null,null,null,{"$f":"$C31*P31","v":0},null,{"$f":"$C31*R31","v":0},null,{"$f":"$C31*T31","v":0},null,0,null,{"$f":"$C31*X31","v":0},null,{"$f":"$C31*Z31","v":0},null,{"$f":"$C31*AB31","v":0},null,{"$f":"$C31*AD31","v":0},null,{"$f":"$C31*AF31","v":0},null,{"$f":"$C31*AH31","v":0},null,{"$f":"$C31*AJ31","v":0},null,{"$f":"$C31*AL31","v":0},null,{"$f":"$C31*AN31","v":0},null,{"$f":"$C31*AP31","v":0},null,{"$f":"$C31*AR31","v":0},null,{"$f":"$C31*AT31","v":0},null,{"$f":"$C31*AV31","v":0},null,{"$f":"$C31*AX31","v":0},null,{"$f":"$C31*AZ31","v":0},null,{"$f":"$C31*BB31","v":0},null,{"$f":"$C31*BD31","v":0},null,0,0]
[null,"Recovery Room",{"$f":"MH1960_HOSP_COSTS!G31","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"$C32*P32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C32*AZ32","v":0},null,{"$f":"$C32*BB32","v":0},null,0,null,0,0]
[null,"Delivery Room and Labor Room",{"$f":"MH1960_HOSP_COSTS!G32","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Anesthesiology",{"$f":"MH1960_HOSP_COSTS!G33","v":3.3250000000000002},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Diagnostic",{"$f":"MH1960_HOSP_COSTS!G34","v":2.0836344827586206},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Therapeutic",{"$f":"MH1960_HOSP_COSTS!G35","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radioisotope",{"$f":"MH1960_HOSP_COSTS!G36","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Computed Tomography (CT) Scan",{"$f":"MH1960_HOSP_COSTS!G37","v":3.9876666666666667},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Magnetic Resonance Imaging",{"$f":"MH1960_HOSP_COSTS!G38","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Laboratory",{"$f":"MH1960_HOSP_COSTS!G39","v":3.0255082},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"PBP Clinical Laboratory Services-Program Only",{"$f":"MH1960_HOSP_COSTS!G40","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Whole Blood & Packed Red Blood Cells",{"$f":"MH1960_HOSP_COSTS!G41","v":1.6462635000000001},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Blood Storing, Processing, & Trans.",{"$f":"MH1960_HOSP_COSTS!G42","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Intravenous Therapy",{"$f":"MH1960_HOSP_COSTS!G43","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Respiratory Therapy",{"$f":"MH1960_HOSP_COSTS!G44","v":1.0817674452554744},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Physical Therapy",{"$f":"MH1960_HOSP_COSTS!G45","v":3.5058539999999998},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Occupational Therapy",{"$f":"MH1960_HOSP_COSTS!G46","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Recreational Therapy",{"$f":"MH1960_HOSP_COSTS!G47","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Speech Pathology",{"$f":"MH1960_HOSP_COSTS!G48","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electrocardiology",{"$f":"MH1960_HOSP_COSTS!G49","v":1.9835820895522389},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electroencephalography",{"$f":"MH1960_HOSP_COSTS!G50","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Medical Supplies Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G51","v":1.6131386861313868},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Implantable Devices Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G52","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Drugs Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G53","v":1.7307794000000001},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Renal Dialysis",{"$f":"MH1960_HOSP_COSTS!G54","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"ASC (Non-Distinct Part)",{"$f":"MH1960_HOSP_COSTS!G55","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Audiology",{"$f":"MH1960_HOSP_COSTS!G56","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Pulmonary Function",{"$f":"MH1960_HOSP_COSTS!G57","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Cast Room",{"$f":"MH1960_HOSP_COSTS!G58","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Consult & Liaison",{"$f":"MH1960_HOSP_COSTS!G59","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electromyography",{"$f":"MH1960_HOSP_COSTS!G60","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B61","v":"Other Ancillary (specify)"},{"$f":"MH1960_HOSP_COSTS!G61","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,{"$f":"$C62*V62","v":0},null,{"$f":"$C62*X62","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Outpatient Service Cost Centers"]
[null,"Clinic"]
[null,"Psych Clinic"]
[null,"Emergency"]
[null,"Psych Emergency"]
[null,{"$f":"MH1960_HOSP_COSTS!B67","v":"Crisis Stabilization Unit - ER)"}]
["Non-Physician Practitioner Costs"]
[null,"CERTIFIED REGISTERED NURSE ANESTHETISTS"]
[null,"NURSE PRACTITIONERS"]
[null,"PHYSICIAN ASSISTANTS"]
[null,"DENTISTS"]
[null,"CERTIFIED NURSE MIDWIFERY"]
[null,"CLINICAL SOCIAL WORKERS"]
[null,"CLINICAL PSYCHOLOGISTS"]
[null,"OPTOMETRISTS"]
["Other Reimburseable Cost Centers"]
["Special Purpose Cost Centers"]
["Total Nonreimburseable Cost Centers"]
["Total",null,null,null,{"$f":"SUM(E17:E29,E31:E62)","v":22312.5},null,{"$f":"SUM(G17:G29,G31:G62)","v":0},null,{"$f":"SUM(I17:I29,I31:I62)","v":0},null,{"$f":"SUM(K17:K29,K31:K62)","v":0},null,{"$f":"SUM(M17:M29,M31:M62)","v":0},null,{"$f":"SUM(O17:O29,O31:O62)","v":0},null,{"$f":"SUM(Q17:Q29,Q31:Q62)","v":0},null,{"$f":"SUM(S17:S29,S31:S62)","v":0},null,{"$f":"SUM(U17:U29,U31:U62)","v":0},null,{"$f":"SUM(W17:W29,W31:W62)","v":0},null,{"$f":"SUM(Y17:Y29,Y31:Y62)","v":0},null,{"$f":"SUM(AA17:AA29,AA31:AA62)","v":0},null,{"$f":"SUM(AC17:AC29,AC31:AC62)","v":0},null,{"$f":"SUM(AE17:AE29,AE31:AE62)","v":0},null,{"$f":"SUM(AG17:AG29,AG31:AG62)","v":0},null,{"$f":"SUM(AI17:AI29,AI31:AI62)","v":0},null,{"$f":"SUM(AK17:AK29,AK31:AK62)","v":0},null,{"$f":"SUM(AM17:AM29,AM31:AM62)","v":0},null,{"$f":"SUM(AO17:AO29,AO31:AO62)","v":0},null,{"$f":"SUM(AQ17:AQ29,AQ31:AQ62)","v":0},null,{"$f":"SUM(AS17:AS29,AS31:AS62)","v":0},null,{"$f":"SUM(AU17:AU29,AU31:AU62)","v":0},null,{"$f":"SUM(AW17:AW29,AW31:AW62)","v":0},null,{"$f":"SUM(AY17:AY29,AY31:AY62)","v":0},null,{"$f":"SUM(BA17:BA29,BA31:BA62)","v":0},null,{"$f":"SUM(BC17:BC29,BC31:BC62)","v":0},null,{"$f":"SUM(BE17:BE29,BE31:BE62)","v":0},null,{"$f":"SUM(BG17:BG29,BG31:BG62)","v":0},{"$f":"SUM(BH17:BH29,BH31:BH62)","v":22312.5}]

{"sheet":"MH1960_PHYS_05_ADMIN","index":31,"n_rows":81,"n_cols":60,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["CALCULATION OF MODE 05 (HOSPITAL ADMINISTRATIVE DAYS) PHYSICIAN COSTS - HOSPITAL LEGAL ENTITIES"]
[{"$f":"\"MH 1960_PHYS_05_ADMIN \"& Revision_Date","v":"MH 1960_PHYS_05_ADMIN (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,"County Code:",{"$f":"County_Code","v":"19"}]
[]
[]
[null,"Legal Entity Number:",{"$f":"Legal_Entity_Number","v":"00055"}]
[]
[]
[]
[null,null,1,{"$f":"C13+1","v":2},{"$f":"D13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,"Ratio of Physician Professional Costs to Billed Professional Charges","SD/MC Physician Charges/RVU","SD/MC Physician Costs","SD/MC Physician Charges/RVU","SD/MC Physician Costs","SD/MC Physician Charges/RVU","SD/MC Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Refugee) Physician Charges/RVU","SD/MC Enhanced (Refugee) Physician Costs","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Affordable Care Act \n Physician Charges/RVU","Affordable Care Act \n Physician Cost","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","MediCal for all Children (SB75) \n Physician Charges/RVU","MediCal for all Children (SB75) \n Physician Cost","Total Medi-Cal Physician Costs"]
[null,null,null,"07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},"07/01/19 - 06/30/20","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},"01/01/20 - 02/29/20","01/01/20 - 02/29/20","03/01/20 - 06/30/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20"]
["Inpatient Routine Cost Centers"]
[null,"Adults and Pediatrics (General Routine Care)",{"$f":"MH1960_HOSP_COSTS!M16","v":0},null,{"$f":"C17*D17","v":0},null,{"$f":"$C17*F17","v":0},null,{"$f":"$C17*H17","v":0},null,null,null,null,null,null,null,{"$f":"$C17*P17","v":0},null,{"$f":"$C17*R17","v":0},null,{"$f":"$C17*T17","v":0},null,{"$f":"$C17*V17","v":0},null,{"$f":"$C17*X17","v":0},null,{"$f":"$C17*Z17","v":0},null,{"$f":"$C17*AB17","v":0},null,{"$f":"$C17*AD17","v":0},null,{"$f":"$C17*AF17","v":0},null,{"$f":"$C17*AH17","v":0},null,{"$f":"$C17*AJ17","v":0},null,{"$f":"$C17*AL17","v":0},null,{"$f":"$C17*AN17","v":0},null,{"$f":"$C17*AP17","v":0},null,{"$f":"$C17*AR17","v":0},null,{"$f":"$C17*AT17","v":0},null,{"$f":"$C17*AV17","v":0},null,{"$f":"$C17*AX17","v":0},null,{"$f":"$C17*AZ17","v":0},null,{"$f":"$C17*BB17","v":0},null,{"$f":"$C17*BD17","v":0},null,{"$f":"$C17*BF17","v":0},{"$f":"SUM(E17,G17,K17,M17,Q17,S17,W17,Y17,AA17,AE17,AG17,AK17,AM17,AQ17,AS17,AU17,AW17,BA17,BC17,BE17,BG17)","v":0}]
[null,"Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!M17","v":0},null,{"$f":"C18*D18","v":0},null,0,null,0,null,null,null,null,null,null,null,{"$f":"$C18*P18","v":0},null,0,null,0,null,{"$f":"$C18*V18","v":0},null,{"$f":"$C18*X18","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"SUM(E18,G18,K18,M18,Q18,S18,W18,Y18,AA18,AE18,AG18,AK18,AM18,AQ18,AS18,AU18,AW18,BA18,BC18,BE18,BG18)","v":0}]
[null,"Coronary Care Unit",{"$f":"MH1960_HOSP_COSTS!M18","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Burn Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!M19","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Surgical Intensive Care Unit",{"$f":"MH1960_HOSP_COSTS!M20","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B21","v":"Other Special Care Unit (specify)"},{"$f":"MH1960_HOSP_COSTS!M21","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B22","v":"Psychiatric Ward"},{"$f":"MH1960_HOSP_COSTS!M22","v":191.40625},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B23","v":"Subprovider (specify)"},{"$f":"MH1960_HOSP_COSTS!M23","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B24","v":"Subprovider (specify)"},{"$f":"MH1960_HOSP_COSTS!M24","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Nursery",{"$f":"MH1960_HOSP_COSTS!M25","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Skilled Nursing Facility",{"$f":"MH1960_HOSP_COSTS!M26","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Nursing Facility",{"$f":"MH1960_HOSP_COSTS!M27","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Other Long Term Care",{"$f":"MH1960_HOSP_COSTS!M28","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Ancillary Service Cost Centers"]
[null,"Operating Room",{"$f":"MH1960_HOSP_COSTS!M30","v":0},null,0,null,{"$f":"$C31*F31","v":0},null,{"$f":"$C31*H31","v":0},null,null,null,null,null,null,null,{"$f":"$C31*P31","v":0},null,{"$f":"$C31*R31","v":0},null,{"$f":"$C31*T31","v":0},null,0,null,{"$f":"$C31*X31","v":0},null,{"$f":"$C31*Z31","v":0},null,{"$f":"$C31*AB31","v":0},null,{"$f":"$C31*AD31","v":0},null,{"$f":"$C31*AF31","v":0},null,{"$f":"$C31*AH31","v":0},null,{"$f":"$C31*AJ31","v":0},null,{"$f":"$C31*AL31","v":0},null,{"$f":"$C31*AN31","v":0},null,{"$f":"$C31*AP31","v":0},null,{"$f":"$C31*AR31","v":0},null,{"$f":"$C31*AT31","v":0},null,{"$f":"$C31*AV31","v":0},null,{"$f":"$C31*AX31","v":0},null,{"$f":"$C31*AZ31","v":0},null,{"$f":"$C31*BB31","v":0},null,{"$f":"$C31*BD31","v":0},null,{"$f":"$C31*BF31","v":0},0]
[null,"Recovery Room",{"$f":"MH1960_HOSP_COSTS!M31","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"$C32*P32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Delivery Room and Labor Room",{"$f":"MH1960_HOSP_COSTS!M32","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Anesthesiology",{"$f":"MH1960_HOSP_COSTS!M33","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Diagnostic",{"$f":"MH1960_HOSP_COSTS!M34","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Therapeutic",{"$f":"MH1960_HOSP_COSTS!M35","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radioisotope",{"$f":"MH1960_HOSP_COSTS!M36","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Computed Tomography (CT) Scan",{"$f":"MH1960_HOSP_COSTS!M37","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Magnetic Resonance Imaging",{"$f":"MH1960_HOSP_COSTS!M38","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Laboratory",{"$f":"MH1960_HOSP_COSTS!M39","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"PBP Clinical Laboratory Services-Program Only",{"$f":"MH1960_HOSP_COSTS!M40","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Whole Blood & Packed Red Blood Cells",{"$f":"MH1960_HOSP_COSTS!M41","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Blood Storing, Processing, & Trans.",{"$f":"MH1960_HOSP_COSTS!M42","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Intravenous Therapy",{"$f":"MH1960_HOSP_COSTS!M43","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Respiratory Therapy",{"$f":"MH1960_HOSP_COSTS!M44","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Physical Therapy",{"$f":"MH1960_HOSP_COSTS!M45","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Occupational Therapy",{"$f":"MH1960_HOSP_COSTS!M46","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Recreational Therapy",{"$f":"MH1960_HOSP_COSTS!M47","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Speech Pathology",{"$f":"MH1960_HOSP_COSTS!M48","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electrocardiology",{"$f":"MH1960_HOSP_COSTS!M49","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electroencephalography",{"$f":"MH1960_HOSP_COSTS!M50","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Medical Supplies Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M51","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Implantable Devices Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M52","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Drugs Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M53","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Renal Dialysis",{"$f":"MH1960_HOSP_COSTS!M54","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"ASC (Non-Distinct Part)",{"$f":"MH1960_HOSP_COSTS!M55","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Audiology",{"$f":"MH1960_HOSP_COSTS!M56","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Pulmonary Function",{"$f":"MH1960_HOSP_COSTS!M57","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Cast Room",{"$f":"MH1960_HOSP_COSTS!M58","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Consult & Liaison",{"$f":"MH1960_HOSP_COSTS!M59","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electromyography",{"$f":"MH1960_HOSP_COSTS!M60","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B61","v":"Other Ancillary (specify)"},{"$f":"MH1960_HOSP_COSTS!M61","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Outpatient Service Cost Centers"]
[null,"Clinic"]
[null,"Psych Clinic"]
[null,"Emergency"]
[null,"Psych Emergency"]
[null,{"$f":"MH1960_HOSP_COSTS!B67","v":"Crisis Stabilization Unit - ER)"}]
["Non-Physician Practitioner Costs"]
[null,"CERTIFIED REGISTERED NURSE ANESTHETISTS",{"$f":"MH1960_HOSP_COSTS!M69","v":0},null,{"$f":"C70*D70","v":0},null,{"$f":"$C70*F70","v":0},null,{"$f":"$C70*H70","v":0},null,null,null,null,null,null,null,{"$f":"$C70*P70","v":0},null,{"$f":"$C70*R70","v":0},null,{"$f":"$C70*T70","v":0},null,{"$f":"$C70*V70","v":0},null,{"$f":"$C70*X70","v":0},null,{"$f":"$C70*Z70","v":0},null,{"$f":"$C70*AB70","v":0},null,{"$f":"$C70*AD70","v":0},null,{"$f":"$C70*AF70","v":0},null,{"$f":"$C70*AH70","v":0},null,{"$f":"$C70*AJ70","v":0},null,{"$f":"$C70*AL70","v":0},null,{"$f":"$C70*AN70","v":0},null,{"$f":"$C70*AP70","v":0},null,{"$f":"$C70*AR70","v":0},null,{"$f":"$C70*AT70","v":0},null,{"$f":"$C70*AV70","v":0},null,{"$f":"$C70*AX70","v":0},null,{"$f":"$C70*AZ70","v":0},null,{"$f":"$C70*BB70","v":0},null,{"$f":"$C70*BD70","v":0},null,{"$f":"$C70*BF70","v":0},0]
[null,"NURSE PRACTITIONERS",{"$f":"MH1960_HOSP_COSTS!M70","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,{"$f":"$C71*V71","v":0},null,{"$f":"$C71*X71","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"PHYSICIAN ASSISTANTS",{"$f":"MH1960_HOSP_COSTS!M71","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"DENTISTS",{"$f":"MH1960_HOSP_COSTS!M72","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CERTIFIED NURSE MIDWIFERY",{"$f":"MH1960_HOSP_COSTS!M73","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CLINICAL SOCIAL WORKERS",{"$f":"MH1960_HOSP_COSTS!M74","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CLINICAL PSYCHOLOGISTS",{"$f":"MH1960_HOSP_COSTS!M75","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"OPTOMETRISTS",{"$f":"MH1960_HOSP_COSTS!M76","v":0},null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Other Reimburseable Cost Centers"]
["Special Purpose Cost Centers"]
["Total Nonreimburseable Cost Centers"]
["Total",null,null,null,{"$f":"SUM(E17:E29,E31:E62,E70:E77)","v":0},null,{"$f":"SUM(G17:G29,G31:G62,G70:G77)","v":0},null,{"$f":"SUM(I17:I29,I31:I62,I70:I77)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(Q17:Q29,Q31:Q62,Q70:Q77)","v":0},null,{"$f":"SUM(S17:S29,S31:S62,S70:S77)","v":0},null,{"$f":"SUM(U17:U29,U31:U62,U70:U77)","v":0},null,{"$f":"SUM(W17:W29,W31:W62,W70:W77)","v":0},null,{"$f":"SUM(Y17:Y29,Y31:Y62,Y70:Y77)","v":0},null,{"$f":"SUM(AA17:AA29,AA31:AA62,AA70:AA77)","v":0},null,{"$f":"SUM(AC17:AC29,AC31:AC62,AC70:AC77)","v":0},null,{"$f":"SUM(AE17:AE29,AE31:AE62,AE70:AE77)","v":0},null,{"$f":"SUM(AG17:AG29,AG31:AG62,AG70:AG77)","v":0},null,{"$f":"SUM(AI17:AI29,AI31:AI62,AI70:AI77)","v":0},null,{"$f":"SUM(AK17:AK29,AK31:AK62,AK70:AK77)","v":0},null,{"$f":"SUM(AM17:AM29,AM31:AM62,AM70:AM77)","v":0},null,{"$f":"SUM(AO17:AO29,AO31:AO62,AO70:AO77)","v":0},null,{"$f":"SUM(AQ17:AQ29,AQ31:AQ62,AQ70:AQ77)","v":0},null,{"$f":"SUM(AS17:AS29,AS31:AS62,AS70:AS77)","v":0},null,{"$f":"SUM(AU17:AU29,AU31:AU62,AU70:AU77)","v":0},null,{"$f":"SUM(AW17:AW29,AW31:AW62,AW70:AW77)","v":0},null,{"$f":"SUM(AY17:AY29,AY31:AY62,AY70:AY77)","v":0},null,{"$f":"SUM(BA17:BA29,BA31:BA62,BA70:BA77)","v":0},null,{"$f":"SUM(BC17:BC29,BC31:BC62,BC70:BC77)","v":0},null,{"$f":"SUM(BE17:BE29,BE31:BE62,BE70:BE77)","v":0},null,{"$f":"SUM(BG17:BG29,BG31:BG62,BG70:BG77)","v":0},0]

{"sheet":"MH1960_HOSP_10","index":32,"n_rows":81,"n_cols":60,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["CALCULATION OF MODE 10 (DAY SERVICES) PROGRAM COSTS - HOSPITAL LEGAL ENTITIES"]
[{"$f":"\"MH 1960_HOSP_05_ADMIN \"&Revision_Date","v":"MH 1960_HOSP_05_ADMIN (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,"County Code:",{"$f":"County_Code","v":"19"}]
[]
[]
[null,"Legal Entity Number:",{"$f":"Legal_Entity_Number","v":"00055"}]
[]
[]
[]
[null,null,1,{"$f":"C13+1","v":2},{"$f":"D13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,"Cost per Day/Cost to Charge Ratio","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Refugee) Days/Charges/RVU","SD/MC Enhanced (Refugee) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","MediCal for all Children (SB75) Days/Charges/RVU","MediCal for all Children (SB75) Costs","Total Costs"]
[null,null,null,"07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},"07/01/19 - 06/30/20","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},"01/01/20 - 02/29/20","01/01/20 - 02/29/20","03/01/20 - 06/30/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20"]
["Inpatient Routine Cost Centers"]
[null,"Adults and Pediatrics (General Routine Care)"]
[null,"Intensive Care Unit"]
[null,"Coronary Care Unit"]
[null,"Burn Intensive Care Unit"]
[null,"Surgical Intensive Care Unit"]
[null,{"$f":"MH1960_HOSP_COSTS!B21","v":"Other Special Care Unit (specify)"}]
[null,{"$f":"MH1960_HOSP_COSTS!B22","v":"Psychiatric Ward"}]
[null,{"$f":"MH1960_HOSP_COSTS!B23","v":"Subprovider (specify)"}]
[null,{"$f":"MH1960_HOSP_COSTS!B24","v":"Subprovider (specify)"}]
[null,"Nursery"]
[null,"Skilled Nursing Facility"]
[null,"Nursing Facility"]
[null,"Other Long Term Care"]
["Ancillary Service Cost Centers"]
[null,"Operating Room",{"$f":"MH1960_HOSP_COSTS!G30","v":2.175330947105278},null,{"$f":"$C31*D31","v":0},null,{"$f":"$C31*F31","v":0},null,{"$f":"$C31*H31","v":0},null,{"$f":"$C31*J31","v":0},null,{"$f":"$C31*L31","v":0},null,{"$f":"$C31*N31","v":0},null,{"$f":"$C31*P31","v":0},null,{"$f":"$C31*R31","v":0},null,{"$f":"$C31*T31","v":0},null,{"$f":"$C31*V31","v":0},null,{"$f":"$C31*X31","v":0},null,{"$f":"$C31*Z31","v":0},null,{"$f":"$C31*AB31","v":0},null,{"$f":"$C31*AD31","v":0},null,{"$f":"$C31*AF31","v":0},null,{"$f":"$C31*AH31","v":0},null,{"$f":"$C31*AJ31","v":0},null,{"$f":"$C31*AL31","v":0},null,{"$f":"$C31*AN31","v":0},null,{"$f":"$C31*AP31","v":0},null,{"$f":"$C31*AR31","v":0},null,{"$f":"$C31*AT31","v":0},null,{"$f":"$C31*AV31","v":0},null,{"$f":"$C31*AX31","v":0},null,{"$f":"$C31*AZ31","v":0},null,{"$f":"$C31*BB31","v":0},null,{"$f":"$C31*BD31","v":0},null,0,{"$f":"SUM(E31,G31,K31,M31,Q31,S31,W31,Y31,AA31,AE31,AG31,AK31,AS31,AU31,AW31,BA31,BC31,BE31,BG31,I31,O31,U31,AC31,AI31,AM31,AO31,AQ31,AY31)","v":0}]
[null,"Recovery Room",{"$f":"MH1960_HOSP_COSTS!G31","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C32*P32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"SUM(E32,G32,K32,M32,Q32,S32,W32,Y32,AA32,AE32,AG32,AK32,AS32,AU32,AW32,BA32,BC32,BE32,BG32,I32,O32,U32,AC32,AI32,AM32,AO32,AQ32,AY32)","v":0}]
[null,"Delivery Room and Labor Room",{"$f":"MH1960_HOSP_COSTS!G32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Anesthesiology",{"$f":"MH1960_HOSP_COSTS!G33","v":3.3250000000000002},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Diagnostic",{"$f":"MH1960_HOSP_COSTS!G34","v":2.0836344827586206},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Therapeutic",{"$f":"MH1960_HOSP_COSTS!G35","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radioisotope",{"$f":"MH1960_HOSP_COSTS!G36","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Computed Tomography (CT) Scan",{"$f":"MH1960_HOSP_COSTS!G37","v":3.9876666666666667},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Magnetic Resonance Imaging",{"$f":"MH1960_HOSP_COSTS!G38","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Laboratory",{"$f":"MH1960_HOSP_COSTS!G39","v":3.0255082},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"PBP Clinical Laboratory Services-Program Only",{"$f":"MH1960_HOSP_COSTS!G40","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Whole Blood & Packed Red Blood Cells",{"$f":"MH1960_HOSP_COSTS!G41","v":1.6462635000000001},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Blood Storing, Processing, & Trans.",{"$f":"MH1960_HOSP_COSTS!G42","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Intravenous Therapy",{"$f":"MH1960_HOSP_COSTS!G43","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Respiratory Therapy",{"$f":"MH1960_HOSP_COSTS!G44","v":1.0817674452554744},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Physical Therapy",{"$f":"MH1960_HOSP_COSTS!G45","v":3.5058539999999998},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Occupational Therapy",{"$f":"MH1960_HOSP_COSTS!G46","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Recreational Therapy",{"$f":"MH1960_HOSP_COSTS!G47","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Speech Pathology",{"$f":"MH1960_HOSP_COSTS!G48","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electrocardiology",{"$f":"MH1960_HOSP_COSTS!G49","v":1.9835820895522389},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electroencephalography",{"$f":"MH1960_HOSP_COSTS!G50","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Medical Supplies Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G51","v":1.6131386861313868},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Implantable Devices Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G52","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Drugs Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G53","v":1.7307794000000001},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Renal Dialysis",{"$f":"MH1960_HOSP_COSTS!G54","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"ASC (Non-Distinct Part)",{"$f":"MH1960_HOSP_COSTS!G55","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Audiology",{"$f":"MH1960_HOSP_COSTS!G56","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Pulmonary Function",{"$f":"MH1960_HOSP_COSTS!G57","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Cast Room",{"$f":"MH1960_HOSP_COSTS!G58","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Consult & Liaison",{"$f":"MH1960_HOSP_COSTS!G59","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electromyography",{"$f":"MH1960_HOSP_COSTS!G60","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B61","v":"Other Ancillary (specify)"},{"$f":"MH1960_HOSP_COSTS!G61","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C62*V62","v":0},null,{"$f":"$C62*X62","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Outpatient Service Cost Centers"]
[null,"Clinic",{"$f":"MH1960_HOSP_COSTS!G63","v":0},null,{"$f":"$C64*D64","v":0},null,{"$f":"$C64*F64","v":0},null,{"$f":"$C64*H64","v":0},null,{"$f":"$C64*J64","v":0},null,{"$f":"$C64*L64","v":0},null,{"$f":"$C64*N64","v":0},null,{"$f":"$C64*P64","v":0},null,{"$f":"$C64*R64","v":0},null,{"$f":"$C64*T64","v":0},null,{"$f":"$C64*V64","v":0},null,{"$f":"$C64*X64","v":0},null,{"$f":"$C64*Z64","v":0},null,{"$f":"$C64*AB64","v":0},null,{"$f":"$C64*AD64","v":0},null,{"$f":"$C64*AF64","v":0},null,{"$f":"$C64*AH64","v":0},null,{"$f":"$C64*AJ64","v":0},null,{"$f":"$C64*AL64","v":0},null,{"$f":"$C64*AN64","v":0},null,{"$f":"$C64*AP64","v":0},null,{"$f":"$C64*AR64","v":0},null,{"$f":"$C64*AT64","v":0},null,{"$f":"$C64*AV64","v":0},null,{"$f":"$C64*AX64","v":0},null,{"$f":"$C64*AZ64","v":0},null,{"$f":"$C64*BB64","v":0},null,{"$f":"$C64*BD64","v":0},null,0,0]
[null,"Psych Clinic",{"$f":"MH1960_HOSP_COSTS!G64","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Emergency",{"$f":"MH1960_HOSP_COSTS!G65","v":1.9196163749999999},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Psych Emergency",{"$f":"MH1960_HOSP_COSTS!G66","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B67","v":"Crisis Stabilization Unit - ER)"},{"$f":"MH1960_HOSP_COSTS!G67","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C68*V68","v":0},null,{"$f":"$C68*X68","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Non-Physician Practitioner Costs"]
[null,"CERTIFIED REGISTERED NURSE ANESTHETISTS"]
[null,"NURSE PRACTITIONERS"]
[null,"PHYSICIAN ASSISTANTS"]
[null,"DENTISTS"]
[null,"CERTIFIED NURSE MIDWIFERY"]
[null,"CLINICAL SOCIAL WORKERS"]
[null,"CLINICAL PSYCHOLOGISTS"]
[null,"OPTOMETRISTS"]
["Other Reimburseable Cost Centers"]
["Special Purpose Cost Centers"]
["Total Nonreimburseable Cost Centers"]
["Total",null,null,null,{"$f":"SUM(E31:E68)","v":0},null,{"$f":"SUM(G31:G68)","v":0},null,{"$f":"SUM(I31:I68)","v":0},null,{"$f":"SUM(K31:K68)","v":0},null,{"$f":"SUM(M31:M68)","v":0},null,{"$f":"SUM(O31:O68)","v":0},null,{"$f":"SUM(Q31:Q68)","v":0},null,{"$f":"SUM(S31:S68)","v":0},null,{"$f":"SUM(U31:U68)","v":0},null,{"$f":"SUM(W31:W68)","v":0},null,{"$f":"SUM(Y31:Y68)","v":0},null,{"$f":"SUM(AA31:AA68)","v":0},null,{"$f":"SUM(AC31:AC68)","v":0},null,{"$f":"SUM(AE31:AE68)","v":0},null,{"$f":"SUM(AG31:AG68)","v":0},null,{"$f":"SUM(AI31:AI68)","v":0},null,{"$f":"SUM(AK31:AK68)","v":0},null,{"$f":"SUM(AM31:AM68)","v":0},null,{"$f":"SUM(AO31:AO68)","v":0},null,{"$f":"SUM(AQ31:AQ68)","v":0},null,{"$f":"SUM(AS31:AS68)","v":0},null,{"$f":"SUM(AU31:AU68)","v":0},null,{"$f":"SUM(AW31:AW68)","v":0},null,{"$f":"SUM(AY31:AY68)","v":0},null,{"$f":"SUM(BA31:BA68)","v":0},null,{"$f":"SUM(BC31:BC68)","v":0},null,{"$f":"SUM(BE31:BE68)","v":0},null,{"$f":"SUM(BG31:BG68)","v":0},{"$f":"SUM(BH31:BH68)","v":0}]

{"sheet":"MH1960_PHYS_10","index":33,"n_rows":81,"n_cols":60,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["CALCULATION OF MODE 10 (DAY SERVICES) PHYSICIAN COSTS - HOSPITAL LEGAL ENTITIES"]
[{"$f":"\"MH 1960_PHYS_05_ADMIN \"& Revision_Date","v":"MH 1960_PHYS_05_ADMIN (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,"County Code:",{"$f":"County_Code","v":"19"}]
[]
[]
[null,"Legal Entity Number:",{"$f":"Legal_Entity_Number","v":"00055"}]
[]
[]
[]
[null,null,1,{"$f":"C13+1","v":2},{"$f":"D13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,"Ratio of Physician Professional Costs to Billed Professional Charges","SD/MC Physician Charges/RVU","SD/MC Physician Costs","SD/MC Physician Charges/RVU","SD/MC Physician Costs","SD/MC Physician Charges/RVU","SD/MC Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Refugee) Physician Charges/RVU","SD/MC Enhanced (Refugee) Physician Costs","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Affordable Care Act \n Physician Charges/RVU","Affordable Care Act \n Physician Cost","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","MediCal for all Children (SB75) \n Physician Charges/RVU","MediCal for all Children (SB75) \n Physician Cost","Total Medi-Cal Physician Costs"]
[null,null,null,"07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},"07/01/19 - 06/30/20","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},"01/01/20 - 02/29/20","01/01/20 - 02/29/20","03/01/20 - 06/30/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20"]
["Inpatient Routine Cost Centers"]
[null,"Adults and Pediatrics (General Routine Care)"]
[null,"Intensive Care Unit"]
[null,"Coronary Care Unit"]
[null,"Burn Intensive Care Unit"]
[null,"Surgical Intensive Care Unit"]
[null,{"$f":"MH1960_HOSP_COSTS!B21","v":"Other Special Care Unit (specify)"}]
[null,{"$f":"MH1960_HOSP_COSTS!B22","v":"Psychiatric Ward"}]
[null,{"$f":"MH1960_HOSP_COSTS!B23","v":"Subprovider (specify)"}]
[null,{"$f":"MH1960_HOSP_COSTS!B24","v":"Subprovider (specify)"}]
[null,"Nursery"]
[null,"Skilled Nursing Facility"]
[null,"Nursing Facility"]
[null,"Other Long Term Care"]
["Ancillary Service Cost Centers"]
[null,"Operating Room",{"$f":"MH1960_HOSP_COSTS!M30","v":0},null,{"$f":"$C31*D31","v":0},null,{"$f":"$C31*F31","v":0},null,{"$f":"$C31*H31","v":0},null,{"$f":"$C31*J31","v":0},null,{"$f":"$C31*L31","v":0},null,{"$f":"$C31*N31","v":0},null,{"$f":"$C31*P31","v":0},null,{"$f":"$C31*R31","v":0},null,{"$f":"$C31*T31","v":0},null,{"$f":"$C31*V31","v":0},null,{"$f":"$C31*X31","v":0},null,{"$f":"$C31*Z31","v":0},null,{"$f":"$C31*AB31","v":0},null,{"$f":"$C31*AD31","v":0},null,{"$f":"$C31*AF31","v":0},null,{"$f":"$C31*AH31","v":0},null,{"$f":"$C31*AJ31","v":0},null,null,null,null,null,null,null,{"$f":"$C31*AR31","v":0},null,{"$f":"$C31*AT31","v":0},null,{"$f":"$C31*AV31","v":0},null,{"$f":"$C31*AX31","v":0},null,{"$f":"$C31*AZ31","v":0},null,{"$f":"$C31*BB31","v":0},null,{"$f":"$C31*BD31","v":0},null,{"$f":"$C31*BF31","v":0},{"$f":"SUM(E31,G31,K31,M31,Q31,S31,W31,Y31,AA31,AE31,AG31,AK31,AS31,AU31,AW31,BA31,BC31,BE31,BG31,I31,O31,U31,AC31,AI31,AM31,AO31,AQ31,AY31)","v":0}]
[null,"Recovery Room",{"$f":"MH1960_HOSP_COSTS!M31","v":0},null,0,null,0,null,0,null,{"$f":"$C32*J32","v":0},null,{"$f":"$C32*L32","v":0},null,{"$f":"$C32*N32","v":0},null,{"$f":"$C32*P32","v":0},null,{"$f":"$C32*R32","v":0},null,{"$f":"$C32*T32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"SUM(E32,G32,K32,M32,Q32,S32,W32,Y32,AA32,AE32,AG32,AK32,AS32,AU32,AW32,BA32,BC32,BE32,BG32,I32,O32,U32,AC32,AI32,AM32,AO32,AQ32,AY32)","v":0}]
[null,"Delivery Room and Labor Room",{"$f":"MH1960_HOSP_COSTS!M32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Anesthesiology",{"$f":"MH1960_HOSP_COSTS!M33","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Diagnostic",{"$f":"MH1960_HOSP_COSTS!M34","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Therapeutic",{"$f":"MH1960_HOSP_COSTS!M35","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radioisotope",{"$f":"MH1960_HOSP_COSTS!M36","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Computed Tomography (CT) Scan",{"$f":"MH1960_HOSP_COSTS!M37","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Magnetic Resonance Imaging",{"$f":"MH1960_HOSP_COSTS!M38","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Laboratory",{"$f":"MH1960_HOSP_COSTS!M39","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"PBP Clinical Laboratory Services-Program Only",{"$f":"MH1960_HOSP_COSTS!M40","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Whole Blood & Packed Red Blood Cells",{"$f":"MH1960_HOSP_COSTS!M41","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Blood Storing, Processing, & Trans.",{"$f":"MH1960_HOSP_COSTS!M42","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Intravenous Therapy",{"$f":"MH1960_HOSP_COSTS!M43","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Respiratory Therapy",{"$f":"MH1960_HOSP_COSTS!M44","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Physical Therapy",{"$f":"MH1960_HOSP_COSTS!M45","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Occupational Therapy",{"$f":"MH1960_HOSP_COSTS!M46","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Recreational Therapy",{"$f":"MH1960_HOSP_COSTS!M47","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Speech Pathology",{"$f":"MH1960_HOSP_COSTS!M48","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electrocardiology",{"$f":"MH1960_HOSP_COSTS!M49","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electroencephalography",{"$f":"MH1960_HOSP_COSTS!M50","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Medical Supplies Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M51","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Implantable Devices Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M52","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Drugs Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M53","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Renal Dialysis",{"$f":"MH1960_HOSP_COSTS!M54","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"ASC (Non-Distinct Part)",{"$f":"MH1960_HOSP_COSTS!M55","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Audiology",{"$f":"MH1960_HOSP_COSTS!M56","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Pulmonary Function",{"$f":"MH1960_HOSP_COSTS!M57","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Cast Room",{"$f":"MH1960_HOSP_COSTS!M58","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Consult & Liaison",{"$f":"MH1960_HOSP_COSTS!M59","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electromyography",{"$f":"MH1960_HOSP_COSTS!M60","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B61","v":"Other Ancillary (specify)"},{"$f":"MH1960_HOSP_COSTS!M61","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Outpatient Service Cost Centers"]
[null,"Clinic",{"$f":"MH1960_HOSP_COSTS!M63","v":0},null,{"$f":"$C64*D64","v":0},null,{"$f":"$C64*F64","v":0},null,{"$f":"$C64*H64","v":0},null,{"$f":"$C64*J64","v":0},null,{"$f":"$C64*L64","v":0},null,{"$f":"$C64*N64","v":0},null,{"$f":"$C64*P64","v":0},null,{"$f":"$C64*R64","v":0},null,{"$f":"$C64*T64","v":0},null,{"$f":"$C64*V64","v":0},null,{"$f":"$C64*X64","v":0},null,0,null,{"$f":"$C64*AB64","v":0},null,{"$f":"$C64*AD64","v":0},null,{"$f":"$C64*AF64","v":0},null,{"$f":"$C64*AH64","v":0},null,{"$f":"$C64*AJ64","v":0},null,null,null,null,null,null,null,{"$f":"$C64*AR64","v":0},null,{"$f":"$C64*AT64","v":0},null,{"$f":"$C64*AV64","v":0},null,{"$f":"$C64*AX64","v":0},null,{"$f":"$C64*AZ64","v":0},null,{"$f":"$C64*BB64","v":0},null,{"$f":"$C64*BD64","v":0},null,{"$f":"$C64*BF64","v":0},0]
[null,"Psych Clinic",{"$f":"MH1960_HOSP_COSTS!M64","v":0},null,{"$f":"$C65*D65","v":0},null,{"$f":"$C65*F65","v":0},null,{"$f":"$C65*H65","v":0},null,{"$f":"$C65*J65","v":0},null,{"$f":"$C65*L65","v":0},null,{"$f":"$C65*N65","v":0},null,{"$f":"$C65*P65","v":0},null,{"$f":"$C65*R65","v":0},null,{"$f":"$C65*T65","v":0},null,{"$f":"$C65*V65","v":0},null,{"$f":"$C65*X65","v":0},null,0,null,0,null,0,null,{"$f":"$C65*AF65","v":0},null,{"$f":"$C65*AH65","v":0},null,{"$f":"$C65*AJ65","v":0},null,null,null,null,null,null,null,{"$f":"$C65*AR65","v":0},null,{"$f":"$C65*AT65","v":0},null,{"$f":"$C65*AV65","v":0},null,{"$f":"$C65*AX65","v":0},null,{"$f":"$C65*AZ65","v":0},null,{"$f":"$C65*BB65","v":0},null,{"$f":"$C65*BD65","v":0},null,{"$f":"$C65*BF65","v":0},0]
[null,"Emergency",{"$f":"MH1960_HOSP_COSTS!M65","v":0},null,{"$f":"$C66*D66","v":0},null,{"$f":"$C66*F66","v":0},null,{"$f":"$C66*H66","v":0},null,{"$f":"$C66*J66","v":0},null,{"$f":"$C66*L66","v":0},null,{"$f":"$C66*N66","v":0},null,{"$f":"$C66*P66","v":0},null,{"$f":"$C66*R66","v":0},null,{"$f":"$C66*T66","v":0},null,{"$f":"$C66*V66","v":0},null,{"$f":"$C66*X66","v":0},null,0,null,0,null,0,null,{"$f":"$C66*AF66","v":0},null,{"$f":"$C66*AH66","v":0},null,{"$f":"$C66*AJ66","v":0},null,null,null,null,null,null,null,{"$f":"$C66*AR66","v":0},null,{"$f":"$C66*AT66","v":0},null,{"$f":"$C66*AV66","v":0},null,{"$f":"$C66*AX66","v":0},null,{"$f":"$C66*AZ66","v":0},null,{"$f":"$C66*BB66","v":0},null,{"$f":"$C66*BD66","v":0},null,{"$f":"$C66*BF66","v":0},0]
[null,"Psych Emergency",{"$f":"MH1960_HOSP_COSTS!M66","v":0},null,{"$f":"$C67*D67","v":0},null,{"$f":"$C67*F67","v":0},null,{"$f":"$C67*H67","v":0},null,{"$f":"$C67*J67","v":0},null,{"$f":"$C67*L67","v":0},null,{"$f":"$C67*N67","v":0},null,{"$f":"$C67*P67","v":0},null,{"$f":"$C67*R67","v":0},null,{"$f":"$C67*T67","v":0},null,{"$f":"$C67*V67","v":0},null,{"$f":"$C67*X67","v":0},null,0,null,0,null,0,null,{"$f":"$C67*AF67","v":0},null,{"$f":"$C67*AH67","v":0},null,{"$f":"$C67*AJ67","v":0},null,null,null,null,null,null,null,{"$f":"$C67*AR67","v":0},null,{"$f":"$C67*AT67","v":0},null,{"$f":"$C67*AV67","v":0},null,{"$f":"$C67*AX67","v":0},null,{"$f":"$C67*AZ67","v":0},null,{"$f":"$C67*BB67","v":0},null,{"$f":"$C67*BD67","v":0},null,{"$f":"$C67*BF67","v":0},0]
[null,{"$f":"MH1960_HOSP_COSTS!B67","v":"Crisis Stabilization Unit - ER)"},{"$f":"MH1960_HOSP_COSTS!M67","v":0},null,{"$f":"$C68*D68","v":0},null,{"$f":"$C68*F68","v":0},null,{"$f":"$C68*H68","v":0},null,{"$f":"$C68*J68","v":0},null,{"$f":"$C68*L68","v":0},null,{"$f":"$C68*N68","v":0},null,{"$f":"$C68*P68","v":0},null,{"$f":"$C68*R68","v":0},null,{"$f":"$C68*T68","v":0},null,{"$f":"$C68*V68","v":0},null,{"$f":"$C68*X68","v":0},null,0,null,0,null,0,null,{"$f":"$C68*AF68","v":0},null,{"$f":"$C68*AH68","v":0},null,{"$f":"$C68*AJ68","v":0},null,null,null,null,null,null,null,{"$f":"$C68*AR68","v":0},null,{"$f":"$C68*AT68","v":0},null,{"$f":"$C68*AV68","v":0},null,{"$f":"$C68*AX68","v":0},null,{"$f":"$C68*AZ68","v":0},null,{"$f":"$C68*BB68","v":0},null,{"$f":"$C68*BD68","v":0},null,{"$f":"$C68*BF68","v":0},0]
["Non-Physician Practitioner Costs"]
[null,"CERTIFIED REGISTERED NURSE ANESTHETISTS",{"$f":"MH1960_HOSP_COSTS!M69","v":0},null,{"$f":"$C70*D70","v":0},null,{"$f":"$C70*F70","v":0},null,{"$f":"$C70*H70","v":0},null,{"$f":"$C70*J70","v":0},null,{"$f":"$C70*L70","v":0},null,{"$f":"$C70*N70","v":0},null,{"$f":"$C70*P70","v":0},null,{"$f":"$C70*R70","v":0},null,{"$f":"$C70*T70","v":0},null,{"$f":"$C70*V70","v":0},null,{"$f":"$C70*X70","v":0},null,{"$f":"$C70*Z70","v":0},null,{"$f":"$C70*AB70","v":0},null,{"$f":"$C70*AD70","v":0},null,{"$f":"$C70*AF70","v":0},null,{"$f":"$C70*AH70","v":0},null,{"$f":"$C70*AJ70","v":0},null,null,null,null,null,null,null,{"$f":"$C70*AR70","v":0},null,{"$f":"$C70*AT70","v":0},null,{"$f":"$C70*AV70","v":0},null,{"$f":"$C70*AX70","v":0},null,{"$f":"$C70*AZ70","v":0},null,{"$f":"$C70*BB70","v":0},null,{"$f":"$C70*BD70","v":0},null,{"$f":"$C70*BF70","v":0},0]
[null,"NURSE PRACTITIONERS",{"$f":"MH1960_HOSP_COSTS!M70","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"PHYSICIAN ASSISTANTS",{"$f":"MH1960_HOSP_COSTS!M71","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"DENTISTS",{"$f":"MH1960_HOSP_COSTS!M72","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CERTIFIED NURSE MIDWIFERY",{"$f":"MH1960_HOSP_COSTS!M73","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CLINICAL SOCIAL WORKERS",{"$f":"MH1960_HOSP_COSTS!M74","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CLINICAL PSYCHOLOGISTS",{"$f":"MH1960_HOSP_COSTS!M75","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"OPTOMETRISTS",{"$f":"MH1960_HOSP_COSTS!M76","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Other Reimburseable Cost Centers"]
["Special Purpose Cost Centers"]
["Total Nonreimburseable Cost Centers"]
["Total",null,null,null,{"$f":"SUM(E31:E62,E64:E68,E70:E77)","v":0},null,{"$f":"SUM(G31:G62,G64:G68,G70:G77)","v":0},null,{"$f":"SUM(I31:I62,I64:I68,I70:I77)","v":0},null,{"$f":"SUM(K31:K62,K64:K68,K70:K77)","v":0},null,{"$f":"SUM(M31:M62,M64:M68,M70:M77)","v":0},null,{"$f":"SUM(O31:O62,O64:O68,O70:O77)","v":0},null,{"$f":"SUM(Q31:Q62,Q64:Q68,Q70:Q77)","v":0},null,{"$f":"SUM(S31:S62,S64:S68,S70:S77)","v":0},null,{"$f":"SUM(U31:U62,U64:U68,U70:U77)","v":0},null,{"$f":"SUM(W31:W62,W64:W68,W70:W77)","v":0},null,{"$f":"SUM(Y31:Y62,Y64:Y68,Y70:Y77)","v":0},null,{"$f":"SUM(AA31:AA62,AA64:AA68,AA70:AA77)","v":0},null,{"$f":"SUM(AC31:AC62,AC64:AC68,AC70:AC77)","v":0},null,{"$f":"SUM(AE31:AE62,AE64:AE68,AE70:AE77)","v":0},null,{"$f":"SUM(AG31:AG62,AG64:AG68,AG70:AG77)","v":0},null,{"$f":"SUM(AI31:AI62,AI64:AI68,AI70:AI77)","v":0},null,{"$f":"SUM(AK31:AK62,AK64:AK68,AK70:AK77)","v":0},null,{"$f":"SUM(AM31:AM62,AM64:AM68,AM70:AM77)","v":0},null,{"$f":"SUM(AO31:AO62,AO64:AO68,AO70:AO77)","v":0},null,{"$f":"SUM(AQ31:AQ62,AQ64:AQ68,AQ70:AQ77)","v":0},null,{"$f":"SUM(AS31:AS62,AS64:AS68,AS70:AS77)","v":0},null,{"$f":"SUM(AU31:AU62,AU64:AU68,AU70:AU77)","v":0},null,{"$f":"SUM(AW31:AW62,AW64:AW68,AW70:AW77)","v":0},null,{"$f":"SUM(AY31:AY62,AY64:AY68,AY70:AY77)","v":0},null,{"$f":"SUM(BA31:BA62,BA64:BA68,BA70:BA77)","v":0},null,{"$f":"SUM(BC31:BC62,BC64:BC68,BC70:BC77)","v":0},null,{"$f":"SUM(BE31:BE62,BE64:BE68,BE70:BE77)","v":0},null,{"$f":"SUM(BG31:BG62,BG64:BG68,BG70:BG77)","v":0},{"$f":"SUM(BH31:BH62,BH64:BH68,BH70:BH77)","v":0}]

{"sheet":"MH1960_HOSP_15","index":34,"n_rows":81,"n_cols":60,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["CALCULATION OF MODE 15 (OUTPATIENT SERVICES) PROGRAM COSTS - HOSPITAL LEGAL ENTITIES"]
[{"$f":"\"MH 1960_HOSP_05 \"&Revision_Date","v":"MH 1960_HOSP_05 (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,"County Code:",{"$f":"County_Code","v":"19"}]
[]
[]
[null,"Legal Entity Number:",{"$f":"Legal_Entity_Number","v":"00055"}]
[]
[]
[]
[null,null,1,{"$f":"C13+1","v":2},{"$f":"D13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,"Cost per Day/Cost to Charge Ratio","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","SD/MC \nDays/Charges/RVU ","SD/MC \nCosts ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Medi-Medi X-Over Days/Charges/RVU ","Medi-Medi X-Over Costs  ","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (Children) Days/Charges/RVU       ","SD/MC Enhanced (Children)\n Costs ","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (BCCTP) Days/Charges/RVU ","SD/MC Enhanced (BCCTP)\n Costs","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Pregnancy) Days/Charges/RVU","SD/MC Enhanced (Pregnancy)\nCosts","SD/MC Enhanced (Refugee) Days/Charges/RVU","SD/MC Enhanced (Refugee) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","MediCal for all Children (SB75) Days/Charges/RVU","MediCal for all Children (SB75) Costs","Total Costs"]
[null,null,null,"07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},"07/01/19 - 06/30/20","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},"01/01/20 - 02/29/20","01/01/20 - 02/29/20","03/01/20 - 06/30/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20"]
["Inpatient Routine Cost Centers"]
[null,"Adults and Pediatrics (General Routine Care)"]
[null,"Intensive Care Unit"]
[null,"Coronary Care Unit"]
[null,"Burn Intensive Care Unit"]
[null,"Surgical Intensive Care Unit"]
[null,{"$f":"MH1960_HOSP_COSTS!B21","v":"Other Special Care Unit (specify)"}]
[null,{"$f":"MH1960_HOSP_COSTS!B22","v":"Psychiatric Ward"}]
[null,{"$f":"MH1960_HOSP_COSTS!B23","v":"Subprovider (specify)"}]
[null,{"$f":"MH1960_HOSP_COSTS!B24","v":"Subprovider (specify)"}]
[null,"Nursery"]
[null,"Skilled Nursing Facility"]
[null,"Nursing Facility"]
[null,"Other Long Term Care"]
["Ancillary Service Cost Centers"]
[null,"Operating Room",{"$f":"MH1960_HOSP_COSTS!G30","v":2.175330947105278},null,{"$f":"$C31*D31","v":0},null,{"$f":"$C31*F31","v":0},null,{"$f":"$C31*H31","v":0},null,{"$f":"$C31*J31","v":0},null,{"$f":"$C31*L31","v":0},null,{"$f":"$C31*N31","v":0},null,{"$f":"$C31*P31","v":0},null,{"$f":"$C31*R31","v":0},null,{"$f":"$C31*T31","v":0},null,{"$f":"$C31*V31","v":0},null,{"$f":"$C31*X31","v":0},null,{"$f":"$C31*Z31","v":0},null,{"$f":"$C31*AB31","v":0},null,{"$f":"$C31*AD31","v":0},null,{"$f":"$C31*AF31","v":0},null,{"$f":"$C31*AH31","v":0},null,{"$f":"$C31*AJ31","v":0},null,0,null,{"$f":"$C31*AN31","v":0},null,0,null,0,null,0,null,0,null,{"$f":"$C31*AX31","v":0},null,{"$f":"$C31*AZ31","v":0},null,{"$f":"$C31*BB31","v":0},null,{"$f":"$C31*BD31","v":0},null,{"$f":"$C31*BF31","v":0},{"$f":"SUM(E31,G31,K31,M31,Q31,S31,W31,Y31,AA31,AE31,AG31,AK31,AS31,AU31,AU31,AW31,BA31,BC31,BE31,BG31,I31,O31,U31,AC31,AI31,AM31,AO31,AQ31,AY31)","v":0}]
[null,"Recovery Room",{"$f":"MH1960_HOSP_COSTS!G31","v":0},null,{"$f":"$C32*D32","v":0},null,0,null,0,null,{"$f":"$C32*J32","v":0},null,{"$f":"$C32*L32","v":0},null,{"$f":"$C32*N32","v":0},null,{"$f":"$C32*P32","v":0},null,{"$f":"$C32*R32","v":0},null,{"$f":"$C32*T32","v":0},null,{"$f":"$C32*V32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"SUM(E32,G32,K32,M32,Q32,S32,W32,Y32,AA32,AE32,AG32,AK32,AS32,AU32,AU32,AW32,BA32,BC32,BE32,BG32,I32,O32,U32,AC32,AI32,AM32,AO32,AQ32,AY32)","v":0}]
[null,"Delivery Room and Labor Room",{"$f":"MH1960_HOSP_COSTS!G32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Anesthesiology",{"$f":"MH1960_HOSP_COSTS!G33","v":3.3250000000000002},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Diagnostic",{"$f":"MH1960_HOSP_COSTS!G34","v":2.0836344827586206},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Therapeutic",{"$f":"MH1960_HOSP_COSTS!G35","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radioisotope",{"$f":"MH1960_HOSP_COSTS!G36","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Computed Tomography (CT) Scan",{"$f":"MH1960_HOSP_COSTS!G37","v":3.9876666666666667},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Magnetic Resonance Imaging",{"$f":"MH1960_HOSP_COSTS!G38","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Laboratory",{"$f":"MH1960_HOSP_COSTS!G39","v":3.0255082},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"PBP Clinical Laboratory Services-Program Only",{"$f":"MH1960_HOSP_COSTS!G40","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Whole Blood & Packed Red Blood Cells",{"$f":"MH1960_HOSP_COSTS!G41","v":1.6462635000000001},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Blood Storing, Processing, & Trans.",{"$f":"MH1960_HOSP_COSTS!G42","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Intravenous Therapy",{"$f":"MH1960_HOSP_COSTS!G43","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Respiratory Therapy",{"$f":"MH1960_HOSP_COSTS!G44","v":1.0817674452554744},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Physical Therapy",{"$f":"MH1960_HOSP_COSTS!G45","v":3.5058539999999998},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Occupational Therapy",{"$f":"MH1960_HOSP_COSTS!G46","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Recreational Therapy",{"$f":"MH1960_HOSP_COSTS!G47","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Speech Pathology",{"$f":"MH1960_HOSP_COSTS!G48","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electrocardiology",{"$f":"MH1960_HOSP_COSTS!G49","v":1.9835820895522389},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electroencephalography",{"$f":"MH1960_HOSP_COSTS!G50","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Medical Supplies Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G51","v":1.6131386861313868},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Implantable Devices Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G52","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Drugs Charged to Patients",{"$f":"MH1960_HOSP_COSTS!G53","v":1.7307794000000001},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Renal Dialysis",{"$f":"MH1960_HOSP_COSTS!G54","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"ASC (Non-Distinct Part)",{"$f":"MH1960_HOSP_COSTS!G55","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Audiology",{"$f":"MH1960_HOSP_COSTS!G56","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Pulmonary Function",{"$f":"MH1960_HOSP_COSTS!G57","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Cast Room",{"$f":"MH1960_HOSP_COSTS!G58","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Consult & Liaison",{"$f":"MH1960_HOSP_COSTS!G59","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electromyography",{"$f":"MH1960_HOSP_COSTS!G60","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B61","v":"Other Ancillary (specify)"},{"$f":"MH1960_HOSP_COSTS!G61","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"$C62*AV62","v":0},null,0,null,0,null,0,null,0,null,0,0]
["Outpatient Service Cost Centers"]
[null,"Clinic",{"$f":"MH1960_HOSP_COSTS!G63","v":0},null,{"$f":"$C64*D64","v":0},null,{"$f":"$C64*F64","v":0},null,{"$f":"$C64*H64","v":0},null,{"$f":"$C64*J64","v":0},null,{"$f":"$C64*L64","v":0},null,{"$f":"$C64*N64","v":0},null,{"$f":"$C64*P64","v":0},null,{"$f":"$C64*R64","v":0},null,{"$f":"$C64*T64","v":0},null,{"$f":"$C64*V64","v":0},null,{"$f":"$C64*X64","v":0},null,{"$f":"$C64*Z64","v":0},null,{"$f":"$C64*AB64","v":0},null,{"$f":"$C64*AD64","v":0},null,{"$f":"$C64*AF64","v":0},null,{"$f":"$C64*AH64","v":0},null,{"$f":"$C64*AJ64","v":0},null,{"$f":"$C64*AL64","v":0},null,{"$f":"$C64*AN64","v":0},null,{"$f":"$C64*AP64","v":0},null,{"$f":"$C64*AR64","v":0},null,{"$f":"$C64*AT64","v":0},null,{"$f":"$C64*AV64","v":0},null,{"$f":"$C64*AX64","v":0},null,{"$f":"$C64*AZ64","v":0},null,{"$f":"$C64*BB64","v":0},null,{"$f":"$C64*BD64","v":0},null,{"$f":"$C64*BF64","v":0},0]
[null,"Psych Clinic",{"$f":"MH1960_HOSP_COSTS!G64","v":0},null,{"$f":"$C65*D65","v":0},null,{"$f":"$C65*F65","v":0},null,{"$f":"$C65*H65","v":0},null,{"$f":"$C65*J65","v":0},null,{"$f":"$C65*L65","v":0},null,{"$f":"$C65*N65","v":0},null,{"$f":"$C65*P65","v":0},null,{"$f":"$C65*R65","v":0},null,{"$f":"$C65*T65","v":0},null,{"$f":"$C65*V65","v":0},null,{"$f":"$C65*X65","v":0},null,{"$f":"$C65*Z65","v":0},null,{"$f":"$C65*AB65","v":0},null,{"$f":"$C65*AD65","v":0},null,{"$f":"$C65*AF65","v":0},null,{"$f":"$C65*AH65","v":0},null,{"$f":"$C65*AJ65","v":0},null,{"$f":"$C65*AL65","v":0},null,{"$f":"$C65*AN65","v":0},null,{"$f":"$C65*AP65","v":0},null,{"$f":"$C65*AR65","v":0},null,{"$f":"$C65*AT65","v":0},null,{"$f":"$C65*AV65","v":0},null,{"$f":"$C65*AX65","v":0},null,{"$f":"$C65*AZ65","v":0},null,{"$f":"$C65*BB65","v":0},null,{"$f":"$C65*BD65","v":0},null,{"$f":"$C65*BF65","v":0},0]
[null,"Emergency",{"$f":"MH1960_HOSP_COSTS!G65","v":1.9196163749999999},null,{"$f":"$C66*D66","v":0},null,{"$f":"$C66*F66","v":0},null,{"$f":"$C66*H66","v":0},null,{"$f":"$C66*J66","v":0},null,{"$f":"$C66*L66","v":0},null,{"$f":"$C66*N66","v":0},null,{"$f":"$C66*P66","v":0},null,{"$f":"$C66*R66","v":0},null,{"$f":"$C66*T66","v":0},null,{"$f":"$C66*V66","v":0},null,{"$f":"$C66*X66","v":0},null,{"$f":"$C66*Z66","v":0},null,{"$f":"$C66*AB66","v":0},null,{"$f":"$C66*AD66","v":0},null,{"$f":"$C66*AF66","v":0},null,{"$f":"$C66*AH66","v":0},null,{"$f":"$C66*AJ66","v":0},null,{"$f":"$C66*AL66","v":0},null,{"$f":"$C66*AN66","v":0},null,{"$f":"$C66*AP66","v":0},null,{"$f":"$C66*AR66","v":0},null,{"$f":"$C66*AT66","v":0},null,{"$f":"$C66*AV66","v":0},null,{"$f":"$C66*AX66","v":0},null,{"$f":"$C66*AZ66","v":0},null,{"$f":"$C66*BB66","v":0},null,{"$f":"$C66*BD66","v":0},null,{"$f":"$C66*BF66","v":0},0]
[null,"Psych Emergency",{"$f":"MH1960_HOSP_COSTS!G66","v":0},null,{"$f":"$C67*D67","v":0},null,{"$f":"$C67*F67","v":0},null,{"$f":"$C67*H67","v":0},null,{"$f":"$C67*J67","v":0},null,{"$f":"$C67*L67","v":0},null,{"$f":"$C67*N67","v":0},null,{"$f":"$C67*P67","v":0},null,{"$f":"$C67*R67","v":0},null,{"$f":"$C67*T67","v":0},null,{"$f":"$C67*V67","v":0},null,{"$f":"$C67*X67","v":0},null,{"$f":"$C67*Z67","v":0},null,{"$f":"$C67*AB67","v":0},null,{"$f":"$C67*AD67","v":0},null,{"$f":"$C67*AF67","v":0},null,{"$f":"$C67*AH67","v":0},null,{"$f":"$C67*AJ67","v":0},null,{"$f":"$C67*AL67","v":0},null,{"$f":"$C67*AN67","v":0},null,{"$f":"$C67*AP67","v":0},null,{"$f":"$C67*AR67","v":0},null,{"$f":"$C67*AT67","v":0},null,{"$f":"$C67*AV67","v":0},null,{"$f":"$C67*AX67","v":0},null,{"$f":"$C67*AZ67","v":0},null,{"$f":"$C67*BB67","v":0},null,{"$f":"$C67*BD67","v":0},null,{"$f":"$C67*BF67","v":0},0]
[null,{"$f":"MH1960_HOSP_COSTS!B67","v":"Crisis Stabilization Unit - ER)"},{"$f":"MH1960_HOSP_COSTS!G67","v":0},null,{"$f":"$C68*D68","v":0},null,{"$f":"$C68*F68","v":0},null,{"$f":"$C68*H68","v":0},null,{"$f":"$C68*J68","v":0},null,{"$f":"$C68*L68","v":0},null,{"$f":"$C68*N68","v":0},null,{"$f":"$C68*P68","v":0},null,{"$f":"$C68*R68","v":0},null,{"$f":"$C68*T68","v":0},null,{"$f":"$C68*V68","v":0},null,{"$f":"$C68*X68","v":0},null,{"$f":"$C68*Z68","v":0},null,{"$f":"$C68*AB68","v":0},null,{"$f":"$C68*AD68","v":0},null,{"$f":"$C68*AF68","v":0},null,{"$f":"$C68*AH68","v":0},null,{"$f":"$C68*AJ68","v":0},null,{"$f":"$C68*AL68","v":0},null,{"$f":"$C68*AN68","v":0},null,{"$f":"$C68*AP68","v":0},null,{"$f":"$C68*AR68","v":0},null,{"$f":"$C68*AT68","v":0},null,{"$f":"$C68*AV68","v":0},null,{"$f":"$C68*AX68","v":0},null,{"$f":"$C68*AZ68","v":0},null,{"$f":"$C68*BB68","v":0},null,{"$f":"$C68*BD68","v":0},null,{"$f":"$C68*BF68","v":0},0]
["Non-Physician Practitioner Costs"]
[null,"CERTIFIED REGISTERED NURSE ANESTHETISTS"]
[null,"NURSE PRACTITIONERS"]
[null,"PHYSICIAN ASSISTANTS"]
[null,"DENTISTS"]
[null,"CERTIFIED NURSE MIDWIFERY"]
[null,"CLINICAL SOCIAL WORKERS"]
[null,"CLINICAL PSYCHOLOGISTS"]
[null,"OPTOMETRISTS"]
["Other Reimburseable Cost Centers"]
["Special Purpose Cost Centers"]
["Total Nonreimburseable Cost Centers"]
["Total",null,null,null,{"$f":"SUM(E31:E62,E64:E68)","v":0},null,{"$f":"SUM(G31:G62,G64:G68)","v":0},null,{"$f":"SUM(I31:I62,I64:I68)","v":0},null,{"$f":"SUM(K31:K62,K64:K68)","v":0},null,{"$f":"SUM(M31:M62,M64:M68)","v":0},null,{"$f":"SUM(O31:O62,O64:O68)","v":0},null,{"$f":"SUM(Q31:Q62,Q64:Q68)","v":0},null,{"$f":"SUM(S31:S62,S64:S68)","v":0},null,{"$f":"SUM(U31:U62,U64:U68)","v":0},null,{"$f":"SUM(W31:W62,W64:W68)","v":0},null,{"$f":"SUM(Y31:Y62,Y64:Y68)","v":0},null,{"$f":"SUM(AA31:AA62,AA64:AA68)","v":0},null,{"$f":"SUM(AC31:AC62,AC64:AC68)","v":0},null,{"$f":"SUM(AE31:AE62,AE64:AE68)","v":0},null,{"$f":"SUM(AG31:AG62,AG64:AG68)","v":0},null,{"$f":"SUM(AI31:AI62,AI64:AI68)","v":0},null,{"$f":"SUM(AK31:AK62,AK64:AK68)","v":0},null,{"$f":"SUM(AM31:AM62,AM64:AM68)","v":0},null,{"$f":"SUM(AO31:AO62,AO64:AO68)","v":0},null,{"$f":"SUM(AQ31:AQ62,AQ64:AQ68)","v":0},null,{"$f":"SUM(AS31:AS62,AS64:AS68)","v":0},null,{"$f":"SUM(AU31:AU62,AU64:AU68)","v":0},null,{"$f":"SUM(AW31:AW62,AW64:AW68)","v":0},null,{"$f":"SUM(AY31:AY62,AY64:AY68)","v":0},null,{"$f":"SUM(BA31:BA62,BA64:BA68)","v":0},null,{"$f":"SUM(BC31:BC62,BC64:BC68)","v":0},null,{"$f":"SUM(BE31:BE62,BE64:BE68)","v":0},null,{"$f":"SUM(BG31:BG62,BG64:BG68)","v":0},{"$f":"SUM(BH31:BH62,BH64:BH68)","v":0}]

{"sheet":"MH1960_PHYS_15","index":35,"n_rows":81,"n_cols":60,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["CALCULATION OF MODE 15 (OUTPATIENT SERVICES) PHYSICIAN COSTS - HOSPITAL LEGAL ENTITIES"]
[{"$f":"\"MH 1960_PHYS_05_ADMIN \"& Revision_Date","v":"MH 1960_PHYS_05_ADMIN (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,"County Code:",{"$f":"County_Code","v":"19"}]
[]
[]
[null,"Legal Entity Number:",{"$f":"Legal_Entity_Number","v":"00055"}]
[]
[]
[]
[null,null,1,{"$f":"C13+1","v":2},{"$f":"D13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,"Ratio of Physician Professional Costs to Billed Professional Charges","SD/MC Physician Charges/RVU","SD/MC Physician Costs","SD/MC Physician Charges/RVU","SD/MC Physician Costs","SD/MC Physician Charges/RVU","SD/MC Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Medi-Medi X-Over Physician Charges/RVU","Medi-Medi X-Over Physician Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","Enhanced Non CHIP (Children) Days/Charges/RVU","Enhanced Non CHIP (Children)\n Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (Children) Physician Charges/RVU         ","SD/MC Enhanced (Children) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (BCCTP) Physician Charges/RVU","SD/MC Enhanced (BCCTP) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Pregnancy) Physician Charges/RVU ","SD/MC Enhanced (Pregnancy) Physician Costs","SD/MC Enhanced (Refugee) Physician Charges/RVU","SD/MC Enhanced (Refugee) Physician Costs","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Medi-Cal  Access Program (MCAP)\nDays/Charges/RVU","Medi-Cal  Access Program (MCAP) \nCosts","Affordable Care Act \n Physician Charges/RVU","Affordable Care Act \n Physician Cost","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","Affordable Care Act Days/Charges/RVU","Affordable Care Act Costs","MediCal for all Children (SB75) \n Physician Charges/RVU","MediCal for all Children (SB75) \n Physician Cost","Total Medi-Cal Physician Costs"]
[null,null,null,"07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020","07/01/2019 - 12/31/2019","07/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},"07/01/19 - 06/30/20","07/01/2019 - 09/30/2019","07/01/2019 - 09/30/2019","10/01/2019 - 12/31/2019","10/01/2019 - 12/31/2019","01/01/2020 - 02/29/2020","01/01/2020 - 02/29/2020","03/01/2020 - 06/30/2020","03/01/2020 - 06/30/2020",{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},"01/01/20 - 02/29/20","01/01/20 - 02/29/20","03/01/20 - 06/30/20","03/01/20 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20","07/01/19 - 06/30/20"]
["Inpatient Routine Cost Centers"]
[null,"Adults and Pediatrics (General Routine Care)"]
[null,"Intensive Care Unit"]
[null,"Coronary Care Unit"]
[null,"Burn Intensive Care Unit"]
[null,"Surgical Intensive Care Unit"]
[null,{"$f":"MH1960_HOSP_COSTS!B21","v":"Other Special Care Unit (specify)"}]
[null,{"$f":"MH1960_HOSP_COSTS!B22","v":"Psychiatric Ward"}]
[null,{"$f":"MH1960_HOSP_COSTS!B23","v":"Subprovider (specify)"}]
[null,{"$f":"MH1960_HOSP_COSTS!B24","v":"Subprovider (specify)"}]
[null,"Nursery"]
[null,"Skilled Nursing Facility"]
[null,"Nursing Facility"]
[null,"Other Long Term Care"]
["Ancillary Service Cost Centers"]
[null,"Operating Room",{"$f":"MH1960_HOSP_COSTS!M30","v":0},null,{"$f":"$C31*D31","v":0},null,{"$f":"$C31*F31","v":0},null,{"$f":"$C31*H31","v":0},null,{"$f":"$C31*J31","v":0},null,{"$f":"$C31*L31","v":0},null,{"$f":"$C31*N31","v":0},null,{"$f":"$C31*P31","v":0},null,{"$f":"$C31*R31","v":0},null,{"$f":"$C31*T31","v":0},null,{"$f":"$C31*V31","v":0},null,{"$f":"$C31*X31","v":0},null,{"$f":"$C31*Z31","v":0},null,{"$f":"$C31*AB31","v":0},null,{"$f":"$C31*AD31","v":0},null,{"$f":"$C31*AF31","v":0},null,{"$f":"$C31*AH31","v":0},null,{"$f":"$C31*AJ31","v":0},null,0,null,{"$f":"$C31*AN31","v":0},null,0,null,{"$f":"$C31*AR31","v":0},null,{"$f":"$C31*AT31","v":0},null,{"$f":"$C31*AV31","v":0},null,{"$f":"$C31*AX31","v":0},null,{"$f":"$C31*AZ31","v":0},null,{"$f":"$C31*BB31","v":0},null,{"$f":"$C31*BD31","v":0},null,{"$f":"$C31*BF31","v":0},{"$f":"SUM(E31,G31,K31,M31,Q31,S31,W31,Y31,AA31,AE31,AG31,AK31,AS31,AU31,AW31,BA31,BC31,BE31,BG31,I31,O31,U31,AC31,AI31,AM31,AO31,AQ31,AY31)","v":0}]
[null,"Recovery Room",{"$f":"MH1960_HOSP_COSTS!M31","v":0},null,{"$f":"$C32*D32","v":0},null,0,null,0,null,{"$f":"$C32*J32","v":0},null,{"$f":"$C32*L32","v":0},null,{"$f":"$C32*N32","v":0},null,{"$f":"$C32*P32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"SUM(E32,G32,K32,M32,Q32,S32,W32,Y32,AA32,AE32,AG32,AK32,AS32,AU32,AW32,BA32,BC32,BE32,BG32,I32,O32,U32,AC32,AI32,AM32,AO32,AQ32,AY32)","v":0}]
[null,"Delivery Room and Labor Room",{"$f":"MH1960_HOSP_COSTS!M32","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Anesthesiology",{"$f":"MH1960_HOSP_COSTS!M33","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Diagnostic",{"$f":"MH1960_HOSP_COSTS!M34","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radiology-Therapeutic",{"$f":"MH1960_HOSP_COSTS!M35","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Radioisotope",{"$f":"MH1960_HOSP_COSTS!M36","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Computed Tomography (CT) Scan",{"$f":"MH1960_HOSP_COSTS!M37","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Magnetic Resonance Imaging",{"$f":"MH1960_HOSP_COSTS!M38","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Laboratory",{"$f":"MH1960_HOSP_COSTS!M39","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"PBP Clinical Laboratory Services-Program Only",{"$f":"MH1960_HOSP_COSTS!M40","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Whole Blood & Packed Red Blood Cells",{"$f":"MH1960_HOSP_COSTS!M41","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Blood Storing, Processing, & Trans.",{"$f":"MH1960_HOSP_COSTS!M42","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Intravenous Therapy",{"$f":"MH1960_HOSP_COSTS!M43","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Respiratory Therapy",{"$f":"MH1960_HOSP_COSTS!M44","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Physical Therapy",{"$f":"MH1960_HOSP_COSTS!M45","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Occupational Therapy",{"$f":"MH1960_HOSP_COSTS!M46","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Recreational Therapy",{"$f":"MH1960_HOSP_COSTS!M47","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Speech Pathology",{"$f":"MH1960_HOSP_COSTS!M48","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electrocardiology",{"$f":"MH1960_HOSP_COSTS!M49","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electroencephalography",{"$f":"MH1960_HOSP_COSTS!M50","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Medical Supplies Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M51","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Implantable Devices Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M52","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Drugs Charged to Patients",{"$f":"MH1960_HOSP_COSTS!M53","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Renal Dialysis",{"$f":"MH1960_HOSP_COSTS!M54","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"ASC (Non-Distinct Part)",{"$f":"MH1960_HOSP_COSTS!M55","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Audiology",{"$f":"MH1960_HOSP_COSTS!M56","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Pulmonary Function",{"$f":"MH1960_HOSP_COSTS!M57","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Cast Room",{"$f":"MH1960_HOSP_COSTS!M58","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Consult & Liaison",{"$f":"MH1960_HOSP_COSTS!M59","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Electromyography",{"$f":"MH1960_HOSP_COSTS!M60","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B61","v":"Other Ancillary (specify)"},{"$f":"MH1960_HOSP_COSTS!M61","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Outpatient Service Cost Centers"]
[null,"Clinic",{"$f":"MH1960_HOSP_COSTS!M63","v":0},null,{"$f":"$C64*D64","v":0},null,{"$f":"$C64*F64","v":0},null,{"$f":"$C64*H64","v":0},null,{"$f":"$C64*J64","v":0},null,{"$f":"$C64*L64","v":0},null,{"$f":"$C64*N64","v":0},null,{"$f":"$C64*P64","v":0},null,{"$f":"$C64*R64","v":0},null,{"$f":"$C64*T64","v":0},null,{"$f":"$C64*V64","v":0},null,{"$f":"$C64*X64","v":0},null,{"$f":"$C64*Z64","v":0},null,{"$f":"$C64*AB64","v":0},null,{"$f":"$C64*AD64","v":0},null,{"$f":"$C64*AF64","v":0},null,{"$f":"$C64*AH64","v":0},null,{"$f":"$C64*AJ64","v":0},null,{"$f":"$C64*AL64","v":0},null,{"$f":"$C64*AN64","v":0},null,{"$f":"$C64*AP64","v":0},null,{"$f":"$C64*AR64","v":0},null,{"$f":"$C64*AT64","v":0},null,{"$f":"$C64*AV64","v":0},null,{"$f":"$C64*AX64","v":0},null,{"$f":"$C64*AZ64","v":0},null,{"$f":"$C64*BB64","v":0},null,{"$f":"$C64*BD64","v":0},null,{"$f":"$C64*BF64","v":0},0]
[null,"Psych Clinic",{"$f":"MH1960_HOSP_COSTS!M64","v":0},null,{"$f":"$C65*D65","v":0},null,{"$f":"$C65*F65","v":0},null,{"$f":"$C65*H65","v":0},null,{"$f":"$C65*J65","v":0},null,{"$f":"$C65*L65","v":0},null,{"$f":"$C65*N65","v":0},null,{"$f":"$C65*P65","v":0},null,{"$f":"$C65*R65","v":0},null,{"$f":"$C65*T65","v":0},null,{"$f":"$C65*V65","v":0},null,{"$f":"$C65*X65","v":0},null,{"$f":"$C65*Z65","v":0},null,{"$f":"$C65*AB65","v":0},null,{"$f":"$C65*AD65","v":0},null,{"$f":"$C65*AF65","v":0},null,{"$f":"$C65*AH65","v":0},null,{"$f":"$C65*AJ65","v":0},null,{"$f":"$C65*AL65","v":0},null,{"$f":"$C65*AN65","v":0},null,{"$f":"$C65*AP65","v":0},null,{"$f":"$C65*AR65","v":0},null,{"$f":"$C65*AT65","v":0},null,{"$f":"$C65*AV65","v":0},null,{"$f":"$C65*AX65","v":0},null,{"$f":"$C65*AZ65","v":0},null,{"$f":"$C65*BB65","v":0},null,{"$f":"$C65*BD65","v":0},null,{"$f":"$C65*BF65","v":0},0]
[null,"Emergency",{"$f":"MH1960_HOSP_COSTS!M65","v":0},null,{"$f":"$C66*D66","v":0},null,{"$f":"$C66*F66","v":0},null,{"$f":"$C66*H66","v":0},null,{"$f":"$C66*J66","v":0},null,{"$f":"$C66*L66","v":0},null,{"$f":"$C66*N66","v":0},null,{"$f":"$C66*P66","v":0},null,{"$f":"$C66*R66","v":0},null,{"$f":"$C66*T66","v":0},null,{"$f":"$C66*V66","v":0},null,{"$f":"$C66*X66","v":0},null,{"$f":"$C66*Z66","v":0},null,{"$f":"$C66*AB66","v":0},null,{"$f":"$C66*AD66","v":0},null,{"$f":"$C66*AF66","v":0},null,{"$f":"$C66*AH66","v":0},null,{"$f":"$C66*AJ66","v":0},null,{"$f":"$C66*AL66","v":0},null,{"$f":"$C66*AN66","v":0},null,{"$f":"$C66*AP66","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"Psych Emergency",{"$f":"MH1960_HOSP_COSTS!M66","v":0},null,{"$f":"$C67*D67","v":0},null,{"$f":"$C67*F67","v":0},null,{"$f":"$C67*H67","v":0},null,{"$f":"$C67*J67","v":0},null,{"$f":"$C67*L67","v":0},null,{"$f":"$C67*N67","v":0},null,{"$f":"$C67*P67","v":0},null,{"$f":"$C67*R67","v":0},null,{"$f":"$C67*T67","v":0},null,{"$f":"$C67*V67","v":0},null,{"$f":"$C67*X67","v":0},null,{"$f":"$C67*Z67","v":0},null,{"$f":"$C67*AB67","v":0},null,{"$f":"$C67*AD67","v":0},null,{"$f":"$C67*AF67","v":0},null,{"$f":"$C67*AH67","v":0},null,{"$f":"$C67*AJ67","v":0},null,{"$f":"$C67*AL67","v":0},null,{"$f":"$C67*AN67","v":0},null,{"$f":"$C67*AP67","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,{"$f":"MH1960_HOSP_COSTS!B67","v":"Crisis Stabilization Unit - ER)"},{"$f":"MH1960_HOSP_COSTS!M67","v":0},null,{"$f":"$C68*D68","v":0},null,{"$f":"$C68*F68","v":0},null,{"$f":"$C68*H68","v":0},null,{"$f":"$C68*J68","v":0},null,{"$f":"$C68*L68","v":0},null,{"$f":"$C68*N68","v":0},null,{"$f":"$C68*P68","v":0},null,{"$f":"$C68*R68","v":0},null,{"$f":"$C68*T68","v":0},null,{"$f":"$C68*V68","v":0},null,{"$f":"$C68*X68","v":0},null,{"$f":"$C68*Z68","v":0},null,{"$f":"$C68*AB68","v":0},null,{"$f":"$C68*AD68","v":0},null,{"$f":"$C68*AF68","v":0},null,{"$f":"$C68*AH68","v":0},null,{"$f":"$C68*AJ68","v":0},null,{"$f":"$C68*AL68","v":0},null,{"$f":"$C68*AN68","v":0},null,{"$f":"$C68*AP68","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Non-Physician Practitioner Costs"]
[null,"CERTIFIED REGISTERED NURSE ANESTHETISTS",{"$f":"MH1960_HOSP_COSTS!M69","v":0},null,{"$f":"$C70*D70","v":0},null,{"$f":"$C70*F70","v":0},null,{"$f":"$C70*H70","v":0},null,{"$f":"$C70*J70","v":0},null,{"$f":"$C70*L70","v":0},null,{"$f":"$C70*N70","v":0},null,{"$f":"$C70*P70","v":0},null,{"$f":"$C70*R70","v":0},null,{"$f":"$C70*T70","v":0},null,{"$f":"$C70*V70","v":0},null,{"$f":"$C70*X70","v":0},null,{"$f":"$C70*Z70","v":0},null,{"$f":"$C70*AB70","v":0},null,{"$f":"$C70*AD70","v":0},null,{"$f":"$C70*AF70","v":0},null,{"$f":"$C70*AH70","v":0},null,{"$f":"$C70*AJ70","v":0},null,0,null,{"$f":"$C70*AN70","v":0},null,0,null,0,null,{"$f":"$C70*AT70","v":0},null,{"$f":"$C70*AV70","v":0},null,{"$f":"$C70*AX70","v":0},null,{"$f":"$C70*AZ70","v":0},null,{"$f":"$C70*BB70","v":0},null,{"$f":"$C70*BD70","v":0},null,{"$f":"$C70*BF70","v":0},0]
[null,"NURSE PRACTITIONERS",{"$f":"MH1960_HOSP_COSTS!M70","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"PHYSICIAN ASSISTANTS",{"$f":"MH1960_HOSP_COSTS!M71","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"DENTISTS",{"$f":"MH1960_HOSP_COSTS!M72","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CERTIFIED NURSE MIDWIFERY",{"$f":"MH1960_HOSP_COSTS!M73","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CLINICAL SOCIAL WORKERS",{"$f":"MH1960_HOSP_COSTS!M74","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"CLINICAL PSYCHOLOGISTS",{"$f":"MH1960_HOSP_COSTS!M75","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
[null,"OPTOMETRISTS",{"$f":"MH1960_HOSP_COSTS!M76","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0]
["Other Reimburseable Cost Centers"]
["Special Purpose Cost Centers"]
["Total Nonreimburseable Cost Centers"]
["Total",null,null,null,{"$f":"SUM(E31:E62,E64:E68,E70:E77)","v":0},null,{"$f":"SUM(G31:G62,G64:G68,G70:G77)","v":0},null,{"$f":"SUM(I31:I62,I64:I68,I70:I77)","v":0},null,{"$f":"SUM(K31:K62,K64:K68,K70:K77)","v":0},null,{"$f":"SUM(M31:M62,M64:M68,M70:M77)","v":0},null,{"$f":"SUM(O31:O62,O64:O68,O70:O77)","v":0},null,{"$f":"SUM(Q31:Q62,Q64:Q68,Q70:Q77)","v":0},null,{"$f":"SUM(S31:S62,S64:S68,S70:S77)","v":0},null,{"$f":"SUM(U31:U62,U64:U68,U70:U77)","v":0},null,{"$f":"SUM(W31:W62,W64:W68,W70:W77)","v":0},null,{"$f":"SUM(Y31:Y62,Y64:Y68,Y70:Y77)","v":0},null,{"$f":"SUM(AA31:AA62,AA64:AA68,AA70:AA77)","v":0},null,{"$f":"SUM(AC31:AC62,AC64:AC68,AC70:AC77)","v":0},null,{"$f":"SUM(AE31:AE62,AE64:AE68,AE70:AE77)","v":0},null,{"$f":"SUM(AG31:AG62,AG64:AG68,AG70:AG77)","v":0},null,{"$f":"SUM(AI31:AI62,AI64:AI68,AI70:AI77)","v":0},null,{"$f":"SUM(AK31:AK62,AK64:AK68,AK70:AK77)","v":0},null,{"$f":"SUM(AM31:AM62,AM64:AM68,AM70:AM77)","v":0},null,{"$f":"SUM(AO31:AO62,AO64:AO68,AO70:AO77)","v":0},null,{"$f":"SUM(AQ31:AQ62,AQ64:AQ68,AQ70:AQ77)","v":0},null,{"$f":"SUM(AS31:AS62,AS64:AS68,AS70:AS77)","v":0},null,{"$f":"SUM(AU31:AU62,AU64:AU68,AU70:AU77)","v":0},null,{"$f":"SUM(AW31:AW62,AW64:AW68,AW70:AW77)","v":0},null,{"$f":"SUM(AY31:AY62,AY64:AY68,AY70:AY77)","v":0},null,{"$f":"SUM(BA31:BA62,BA64:BA68,BA70:BA77)","v":0},null,{"$f":"SUM(BC31:BC62,BC64:BC68,BC70:BC77)","v":0},null,{"$f":"SUM(BE31:BE62,BE64:BE68,BE70:BE77)","v":0},null,{"$f":"SUM(BG31:BG62,BG64:BG68,BG70:BG77)","v":0},{"$f":"SUM(E81,G81,K81,M81,Q81,S81,W81,Y81,AA81,AE81,AG81,AK81,AS81,AU81,AW81,BA81,BC81,BE81,BG81)","v":0}]

{"sheet":"MH1968","index":36,"n_rows":186,"n_cols":28,"rows_kept":186,"cut":false,"hidden":false,"merged":[[149,30,149,32],[159,1,159,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[74,1,74,2],[75,1,75,2],[123,1,123,3],[80,1,80,2],[95,1,95,2],[112,1,112,2],[116,1,116,2],[82,1,82,2],[78,1,78,3],[76,1,76,2],[158,1,158,2],[104,1,104,2],[105,1,105,2],[106,1,106,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,3],[35,1,35,2],[58,1,58,3],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[73,1,73,3],[65,1,65,2],[64,1,64,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,3],[63,1,63,3],[68,1,68,3],[69,1,69,2],[71,1,71,2],[72,1,72,2],[14,1,14,2],[29,1,29,2],[43,1,43,3],[13,1,13,2],[28,1,28,2],[15,1,15,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,3],[36,1,36,3],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[31,1,31,3],[32,1,32,2],[33,1,33,2],[34,1,34,2],[8,25,10,25],[6,8,7,8],[6,11,7,13],[6,15,7,15],[8,17,9,17],[9,10,11,10],[9,8,10,9],[9,16,11,16],[9,14,11,14],[9,15,11,15],[8,21,10,21],[6,9,7,9],[184,5,184,6],[5,0,5,1],[6,0,6,1],[8,0,8,1],[9,0,9,1],[10,0,11,3],[27,1,27,2],[12,1,12,2],[6,4,7,7],[124,1,124,2],[126,1,126,2],[127,1,127,2],[94,1,94,2],[41,1,41,3],[156,1,156,3],[134,1,134,2],[67,1,67,2],[125,1,125,2],[110,1,110,2],[70,1,70,2],[132,1,132,2],[114,1,114,2],[115,1,115,2],[44,1,44,2],[30,1,30,2],[42,1,42,2],[157,1,157,2],[182,1,182,2],[130,1,130,3],[88,1,88,3],[103,1,103,3],[128,1,128,3],[96,1,96,2],[97,1,97,2],[109,1,109,2],[111,1,111,2],[135,1,135,3],[66,1,66,2],[117,1,117,2],[79,1,79,2],[81,1,81,2],[137,1,137,2],[138,1,138,2],[143,1,143,2],[144,1,144,2],[151,1,151,2],[53,1,53,3],[57,1,57,2],[152,1,152,2],[153,1,153,2],[185,1,185,3],[184,1,184,3],[145,1,145,3],[146,1,146,2],[147,1,147,2],[148,1,148,2],[149,1,149,2],[154,1,154,2],[155,1,155,3],[136,1,136,2],[139,1,139,2],[140,1,140,3],[131,1,131,2],[133,1,133,2],[129,1,129,3],[98,1,98,3],[99,1,99,2],[100,1,100,2],[107,1,107,2],[108,1,108,3],[132,30,132,32],[141,30,141,32],[154,30,154,32],[141,1,141,2],[142,1,142,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[113,1,113,3],[150,1,150,3],[118,1,118,3],[119,1,119,2],[120,1,120,2],[121,1,121,2],[122,1,122,2],[77,1,77,2],[83,1,83,3],[84,1,84,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[101,1,101,2],[102,1,102,2]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["DETERMINATION OF SD/MC DIRECT SERVICES AND MAA REIMBURSEMENT"]
[{"$f":"\"MH 1968 \"&Revision_Date","v":"MH 1968 (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
["County:",null,{"$f":"County_Name","v":"Los Angeles"}]
["County Code:",null,{"$f":"County_Code","v":"19"},null,"REIMBURSEMENT TYPE",null,null,null,{"$f":"IF('MH1969'!$E$32=\"X\",VLOOKUP(MIN(S9:S10),S9:T10,2,FALSE),VLOOKUP(MIN(S9:S10),S9:T10,2,FALSE))","v":"COSTS"},{"$f":"IF('MH1969'!$E$32=\"X\",VLOOKUP(MIN(W9:X11),W9:X11,2,FALSE),VLOOKUP(MIN(W9:X10),W9:X10,2,FALSE))","v":"SMA"},null,{"$f":"IF(MH1900_INFO!B11=1,\"COSTS\",IF('MH1969'!$I$32=\"X\", VLOOKUP(MIN(AA9:AA10),AA9:AB10,2,FALSE),VLOOKUP(MIN(AA9:AA9),AA9:AB9,2,FALSE)))","v":"COSTS"},null,null,null,"COSTS",null,null,"Totals",null,null,null,"Totals",null,null,null,"Totals"]
[]
["Legal Entity:",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A","B","C","D","E","F","G","H","I","J","K","L","M","Inpatient\nService",{"$f":"SUM(I13,I23,I28,I38,I45,I50,I65,I70,I80,I90,I95,I105,I110,I115,I137,I142,I152)","v":3555246.1226600003},"COSTS",null,"Inpatient\nAdmininistration",{"$f":"SUM(J13,J23,J28,J38,J45,J50,J65,J70,J80,J90,J95,J105,J110,J115,J137,J142,J152)","v":22312.5},"COSTS",null,"Outpatient 1",{"$f":"SUM(O13,O23,O28,O38,O45,O50,O65,O70,O80,O90,O95,O105,O110,O115,O137,O142,O152)","v":12084806.16283153},"COSTS"]
["Legal Entity Number:",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,null,null,null,null,null,null,"Total Mode 05\nHospital Inpatient\nServices",null,null,null,"Total Outpatient Excluding Program (2)"," Mode 15\nOutpatient\nServices\nProgram (2)","Total Outpatient\n(Col. K + Col. L)",null,{"$f":"SUM(I15,I25,I30,I40,I47,I52,I67,I72,I82,I92,I97,I107,I112,I117,I139,I144,I154)","v":7579110},"P.C.",null,null,{"$f":"SUM(J14,J24,J46,J51,J66,J71,J81,J91,J96,J106,J111,J116,J138,J143,J153)","v":15947.119999999999},"SMA",null,null,{"$f":"SUM(O15,O25,O30,O40,O47,O52,O67,O72,O82,O92,O97,O107,O112,O117,O139,O144,O154)","v":20831776},"P.C."]
[null,null,null,null,"Mode 55",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J15,J25,J30,J40,J47,J52,J67,J72,J82,J92,J97,J107,J112,J117,J139,J144,J154)","v":198000},"P.C."]
[null,null,null,null,"SF 01-09","SF 11-19, 31-39","SF  21-29","MAA","Mode 05\nHospital Inpatient\nServices (SF 10-18)","Mode 05 \nHospital Inpatient \nAdministration (SF 19)",null,"Mode 05\nOther 24 Hour Services","Mode 10\nDay Services","Mode 15\nOutpatient\nServices\nProgram (1)"]
[1,"Medi-Cal Costs",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1960_HOSP_05!E81+MH1960_PHYS_05!E81","v":2533843.9374000002},{"$f":"MH1960_HOSP_05_ADMIN!E81+MH1960_PHYS_05_ADMIN!E81","v":22312.5},{"$f":"SUM(I13:J13)","v":2556156.4374000002},{"$f":"'MH1966_MODE5(OTHR)'!E50","v":0},{"$f":"MH1966_MODE10!E50+MH1960_HOSP_10!E81+MH1960_PHYS_10!E81","v":588.33330000000001},{"$f":"'MH1966_MODE15_(1)'!E50+MH1960_HOSP_15!E81+MH1960_PHYS_15!E81","v":5840351.0269020433},{"$f":"SUM(L13:N13)","v":5840939.3602020433},{"$f":"'MH1966_MODE15_(2)'!E50","v":0},{"$f":"SUM(O13:P13)","v":5840939.3602020433}]
[{"$f":"A13+1","v":2},"Medi-Cal SMA Upper Limits",null,"7/1/19 - 12/31/19",null,null,null,null,null,{"$f":"'MH1991'!M18","v":15947.119999999999},{"$f":"SUM(I14:J14)","v":15947.119999999999}]
[{"$f":"A14+1","v":3},"Medi-Cal Published Charges",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1966_HOSPINPT!F51","v":4606910},{"$f":"MH1966_HOSPINPT!E51","v":138000},{"$f":"SUM(I15:J15)","v":4744910},{"$f":"'MH1966_MODE5(OTHR)'!E51","v":0},{"$f":"MH1966_MODE10!G51","v":1960},{"$f":"'MH1966_MODE15_(1)'!G51","v":10759310},{"$f":"SUM(L15:N15)","v":10761270},null,{"$f":"SUM(O15:P15)","v":10761270}]
[4,"Medi-Cal Gross Reimbursement",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I13,IF($I$7=\"SMA\",I14,I15))","v":2533843.9374000002},{"$f":"IF($J$7=\"COSTS\",J13,IF($J$7=\"SMA\",J14,J15))","v":15947.119999999999},{"$f":"SUM(I16:J16)","v":2549791.0574000003},{"$f":"IF($L$7=\"COSTS\",L13,L15)","v":0},{"$f":"IF($L$7=\"COSTS\",M13,M15)","v":588.33330000000001},{"$f":"IF($L$7=\"COSTS\",N13,N15)","v":5840351.0269020433},{"$f":"SUM(L16:N16)","v":5840939.3602020433},{"$f":"IF($P$7=\"COSTS\",P13,P15)","v":0},{"$f":"SUM(O16:P16)","v":5840939.3602020433}]
[]
[{"$f":"A16+1","v":5},"Medi-Cal Costs",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1960_HOSP_05!G81+MH1960_PHYS_05!G81","v":1028062.3302},{"$f":"MH1960_HOSP_05_ADMIN!G81+MH1960_PHYS_05_ADMIN!G81","v":0},{"$f":"SUM(I18:J18)","v":1028062.3302},{"$f":"'MH1966_MODE5(OTHR)'!E53","v":0},{"$f":"MH1966_MODE10!E53+MH1960_HOSP_10!G81+MH1960_PHYS_10!G81","v":0},{"$f":"'MH1966_MODE15_(1)'!E53+MH1960_HOSP_15!G81+MH1960_PHYS_15!G81","v":3544559.7925597648},{"$f":"SUM(L18:N18)","v":3544559.7925597648},{"$f":"'MH1966_MODE15_(2)'!E53","v":0},{"$f":"SUM(O18:P18)","v":3544559.7925597648}]
[{"$f":"A18+1","v":6},"Medi-Cal SMA Upper Limits",null,"1/1/20 - 2/29/20",null,null,null,null,null,{"$f":"'MH1991'!M19","v":""},{"$f":"SUM(I19:J19)","v":0}]
[{"$f":"A19+1","v":7},"Medi-Cal Published Charges",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F54","v":4053000},{"$f":"MH1966_HOSPINPT!E54","v":0},{"$f":"SUM(I20:J20)","v":4053000},{"$f":"'MH1966_MODE5(OTHR)'!E54","v":0},{"$f":"MH1966_MODE10!G54","v":0},{"$f":"'MH1966_MODE15_(1)'!G54","v":6512169},{"$f":"SUM(L20:N20)","v":6512169},null,{"$f":"SUM(O20:P20)","v":6512169}]
[8,"Medi-Cal Gross Reimbursement",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I18,IF($I$7=\"SMA\",I19,I20))","v":1028062.3302},{"$f":"IF($J$7=\"COSTS\",J18,IF($J$7=\"SMA\",J19,J20))","v":""},{"$f":"SUM(I21:J21)","v":1028062.3302},{"$f":"IF($L$7=\"COSTS\",L18,L20)","v":0},{"$f":"IF($L$7=\"COSTS\",M18,M20)","v":0},{"$f":"IF($L$7=\"COSTS\",N18,N20)","v":3544559.7925597648},{"$f":"SUM(L21:N21)","v":3544559.7925597648},{"$f":"IF($P$7=\"COSTS\",P18,P20)","v":0},{"$f":"SUM(O21:P21)","v":3544559.7925597648}]
[]
[{"$f":"A21+1","v":9},"Medi-Cal Costs",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1960_HOSP_05!I81+MH1960_PHYS_05!I81","v":1021402.1852600001},{"$f":"MH1960_HOSP_05_ADMIN!I81+MH1960_PHYS_05_ADMIN!I81","v":0},{"$f":"SUM(I23:J23)","v":1021402.1852600001},{"$f":"'MH1966_MODE5(OTHR)'!E56","v":0},{"$f":"MH1966_MODE10!E56+MH1960_HOSP_10!I81+MH1960_PHYS_10!I81","v":177.66669999999999},{"$f":"'MH1966_MODE15_(1)'!E56+MH1960_HOSP_15!I81+MH1960_PHYS_15!I81","v":1950965.7396486893},{"$f":"SUM(L23:N23)","v":1951143.4063486892},{"$f":"'MH1966_MODE15_(2)'!E56","v":0},{"$f":"SUM(O23:P23)","v":1951143.4063486892}]
[{"$f":"A23+1","v":10},"Medi-Cal SMA Upper Limits",null,"3/1/20 - 6/30/20",null,null,null,null,null,{"$f":"'MH1991'!M20","v":""},{"$f":"SUM(I24:J24)","v":0}]
[{"$f":"A24+1","v":11},"Medi-Cal Published Charges",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F57","v":2972200},{"$f":"MH1966_HOSPINPT!E57","v":60000},{"$f":"SUM(I25:J25)","v":3032200},{"$f":"'MH1966_MODE5(OTHR)'!E57","v":0},{"$f":"MH1966_MODE10!G57","v":490},{"$f":"'MH1966_MODE15_(1)'!G57","v":2279000},{"$f":"SUM(L25:N25)","v":2279490},null,{"$f":"SUM(O25:P25)","v":2279490}]
[12,"Medi-Cal Gross Reimbursement",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I23,IF($I$7=\"SMA\",I24,I25))","v":1021402.1852600001},{"$f":"IF($J$7=\"COSTS\",J23,IF($J$7=\"SMA\",J24,J25))","v":""},{"$f":"SUM(I26:J26)","v":1021402.1852600001},{"$f":"IF($L$7=\"COSTS\",L23,L25)","v":0},{"$f":"IF($L$7=\"COSTS\",M23,M25)","v":177.66669999999999},{"$f":"IF($L$7=\"COSTS\",N23,N25)","v":1950965.7396486893},{"$f":"SUM(L26:N26)","v":1951143.4063486892},{"$f":"IF($P$7=\"COSTS\",P23,P25)","v":0},{"$f":"SUM(O26:P26)","v":1951143.4063486892}]
[]
[{"$f":"A26+1","v":13},"Medicare/Medi-Cal Crossover Cost",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1960_HOSP_05!K81+MH1960_PHYS_05!K81","v":0},null,{"$f":"SUM(I28:J28)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E59","v":0},{"$f":"MH1966_MODE10!E59+MH1960_HOSP_10!K81+MH1960_PHYS_10!K81","v":0},{"$f":"'MH1966_MODE15_(1)'!E59+MH1960_HOSP_15!K81+MH1960_PHYS_15!K81","v":0},{"$f":"SUM(L28:N28)","v":0},{"$f":"'MH1966_MODE15_(2)'!E59","v":0},{"$f":"SUM(O28:P28)","v":0}]
[{"$f":"A28+1","v":14},"Medicare/Medi-Cal Crossover SMA Upper Limits",null,"7/1/19 - 12/31/19",null,null,null,null,null,null,{"$f":"SUM(I29:J29)","v":0}]
[{"$f":"A29+1","v":15},"Medicare/Medi-Cal Crossover Published Charges",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1966_HOSPINPT!F60","v":0},null,{"$f":"SUM(I30:J30)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E60","v":0},{"$f":"MH1966_MODE10!G60","v":0},{"$f":"'MH1966_MODE15_(1)'!G60","v":0},{"$f":"SUM(L30:N30)","v":0},null,{"$f":"SUM(O30:P30)","v":0}]
[{"$f":"A30+1","v":16},"Medicare/Medi-Cal Crossover Gross Reimbursement",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I28,IF($I$7=\"SMA\",I29,I30))","v":0},null,{"$f":"SUM(I31:J31)","v":0},{"$f":"IF($L$7=\"COSTS\",L28,L30)","v":0},{"$f":"IF($L$7=\"COSTS\",M28,M30)","v":0},{"$f":"IF($L$7=\"COSTS\",N28,N30)","v":0},{"$f":"SUM(L31:N31)","v":0},{"$f":"IF($P$7=\"COSTS\",P28,P30)","v":0},{"$f":"SUM(O31:P31)","v":0}]
[]
[{"$f":"A31+1","v":17},"Medicare/Medi-Cal Crossover Cost",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1960_HOSP_05!M81+MH1960_PHYS_05!M81","v":0},null,{"$f":"SUM(I33:J33)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E62","v":0},{"$f":"MH1966_MODE10!E62+MH1960_HOSP_10!M81+MH1960_PHYS_10!M81","v":0},{"$f":"'MH1966_MODE15_(1)'!E62+MH1960_HOSP_15!M81+MH1960_PHYS_15!M81","v":0},{"$f":"SUM(L33:N33)","v":0},{"$f":"'MH1966_MODE15_(2)'!E62","v":0},{"$f":"SUM(O33:P33)","v":0}]
[{"$f":"A33+1","v":18},"Medicare/Medi-Cal Crossover SMA Upper Limits",null,"1/1/20 - 2/29/20",null,null,null,null,null,null,{"$f":"SUM(I34:J34)","v":0}]
[{"$f":"A34+1","v":19},"Medicare/Medi-Cal Crossover Published Charges",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F63","v":0},null,{"$f":"SUM(I35:J35)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E63","v":0},{"$f":"MH1966_MODE10!G63","v":0},{"$f":"'MH1966_MODE15_(1)'!G63","v":0},{"$f":"SUM(L35:N35)","v":0},null,{"$f":"SUM(O35:P35)","v":0}]
[20,"Medicare/Medi-Cal Crossover Gross Reimbursement",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I33,IF($I$7=\"SMA\",I34,I35))","v":0},null,{"$f":"SUM(I36:J36)","v":0},{"$f":"IF($L$7=\"COSTS\",L33,L35)","v":0},{"$f":"IF($L$7=\"COSTS\",M33,M35)","v":0},{"$f":"IF($L$7=\"COSTS\",N33,N35)","v":0},{"$f":"SUM(L36:N36)","v":0},{"$f":"IF($P$7=\"COSTS\",P33,P35)","v":0},{"$f":"SUM(O36:P36)","v":0}]
[]
[{"$f":"A36+1","v":21},"Medicare/Medi-Cal Crossover Cost",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1960_HOSP_05!O81+MH1960_PHYS_05!O81","v":0},null,{"$f":"SUM(I38:J38)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E65","v":0},{"$f":"MH1966_MODE10!E65+MH1960_HOSP_10!O81+MH1960_PHYS_10!O81","v":0},{"$f":"'MH1966_MODE15_(1)'!E65+MH1960_HOSP_15!O81+MH1960_PHYS_15!O81","v":0},{"$f":"SUM(L38:N38)","v":0},{"$f":"'MH1966_MODE15_(2)'!E65","v":0},{"$f":"SUM(O38:P38)","v":0}]
[{"$f":"A38+1","v":22},"Medicare/Medi-Cal Crossover SMA Upper Limits",null,"3/1/20 - 6/30/20",null,null,null,null,null,null,{"$f":"SUM(I39:J39)","v":0}]
[{"$f":"A39+1","v":23},"Medicare/Medi-Cal Crossover Published Charges",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F66","v":0},null,{"$f":"SUM(I40:J40)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E66","v":0},{"$f":"MH1966_MODE10!G66","v":0},{"$f":"'MH1966_MODE15_(1)'!G66","v":0},{"$f":"SUM(L40:N40)","v":0},null,{"$f":"SUM(O40:P40)","v":0}]
[24,"Medicare/Medi-Cal Crossover Gross Reimbursement",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I38,IF($I$7=\"SMA\",I39,I40))","v":0},null,{"$f":"SUM(I41:J41)","v":0},{"$f":"IF($L$7=\"COSTS\",L38,L40)","v":0},{"$f":"IF($L$7=\"COSTS\",M38,M40)","v":0},{"$f":"IF($L$7=\"COSTS\",N38,N40)","v":0},{"$f":"SUM(L41:N41)","v":0},{"$f":"IF($P$7=\"COSTS\",P38,P40)","v":0},{"$f":"SUM(O41:P41)","v":0}]
[]
[{"$f":"A41+1","v":25},"Total SD/MC + Crossover Gross Reimbursement",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,null,null,null,{"$f":"SUM(I41,I36,I31,I26,I21,I16)","v":4583308.4528599996},{"$f":"SUM(J16,J21,J26)","v":15947.119999999999},{"$f":"SUM(I43:J43)","v":4599255.5728599997},{"$f":"SUM(L41,L36,L31,L26,L21,L16)","v":0},{"$f":"SUM(M41,M36,M31,M26,M21,M16)","v":766},{"$f":"SUM(N41,N36,N31,N26,N21,N16)","v":11335876.559110496},{"$f":"SUM(L43:N43)","v":11336642.559110496},{"$f":"SUM(P41,P36,P31,P26,P21,P16)","v":0},{"$f":"SUM(O43:P43)","v":11336642.559110496}]
[]
[{"$f":"A43+1","v":26}," Enhanced Non CHIP (Children) Costs",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1960_HOSP_05!Q81+MH1960_PHYS_05!Q81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!Q81+MH1960_PHYS_05_ADMIN!Q81","v":0},{"$f":"SUM(I45:J45)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E68","v":0},{"$f":"MH1966_MODE10!E68+MH1960_HOSP_10!Q81+MH1960_PHYS_10!Q81","v":0},{"$f":"'MH1966_MODE15_(1)'!E68+MH1960_HOSP_15!Q81+MH1960_PHYS_15!Q81","v":0},{"$f":"SUM(L45:N45)","v":0},{"$f":"'MH1966_MODE15_(2)'!E68","v":0},{"$f":"SUM(O45:P45)","v":0}]
[{"$f":"A45+1","v":27},"Enhanced Non CHIP (Children) SMA Upper Limits",null,"7/1/19 - 12/31/19",null,null,null,null,null,{"$f":"'MH1991'!M21","v":""},0,null,null,null,0,null,0]
[{"$f":"A46+1","v":28},"Enhanced Non CHIP (Children) Published Charges",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1966_HOSPINPT!F69","v":0},{"$f":"MH1966_HOSPINPT!E69","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E69","v":0},{"$f":"MH1966_MODE10!G69","v":0},{"$f":"'MH1966_MODE15_(1)'!G69","v":0},0,null,0]
[{"$f":"A47+1","v":29},"Enhanced Non CHIP (Children) Gross Reimbursement",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I45,IF($I$7=\"SMA\",I46,I47))","v":0},{"$f":"IF($J$7=\"COSTS\",J45,IF($J$7=\"SMA\",J46,J47))","v":""},0,{"$f":"IF($L$7=\"COSTS\",L45,L47)","v":0},{"$f":"IF($L$7=\"COSTS\",M45,M47)","v":0},{"$f":"IF($L$7=\"COSTS\",N45,N47)","v":0},0,{"$f":"IF($P$7=\"COSTS\",P45,P47)","v":0},0]
[]
[{"$f":"A48+1","v":30}," Enhanced Non CHIP (Children) Costs",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1960_HOSP_05!S81+MH1960_PHYS_05!S81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!S81+MH1960_PHYS_05_ADMIN!S81","v":0},{"$f":"SUM(I50:J50)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E71","v":0},{"$f":"MH1966_MODE10!E71+MH1960_HOSP_10!S81+MH1960_PHYS_10!S81","v":0},{"$f":"'MH1966_MODE15_(1)'!E71+MH1960_HOSP_15!S81+MH1960_PHYS_15!S81","v":0},{"$f":"SUM(L50:N50)","v":0},{"$f":"'MH1966_MODE15_(2)'!E71","v":0},{"$f":"SUM(O50:P50)","v":0}]
[{"$f":"A50+1","v":31},"Enhanced Non CHIP (Children) SMA Upper Limits",null,"1/1/20 - 2/29/20",null,null,null,null,null,{"$f":"'MH1991'!M22","v":""},0,null,null,null,0,null,0]
[{"$f":"A51+1","v":32},"Enhanced Non CHIP (Children) Published Charges",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F72","v":0},{"$f":"MH1966_HOSPINPT!E72","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E72","v":0},{"$f":"MH1966_MODE10!G72","v":0},{"$f":"'MH1966_MODE15_(1)'!G72","v":0},0,null,0]
[{"$f":"A52+1","v":33},"Enhanced Non CHIP (Children) Gross Reimbursement",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I50,IF($I$7=\"SMA\",I51,I52))","v":0},{"$f":"IF($J$7=\"COSTS\",J50,IF($J$7=\"SMA\",J51,J52))","v":""},0,{"$f":"IF($L$7=\"COSTS\",L50,L52)","v":0},{"$f":"IF($L$7=\"COSTS\",M50,M52)","v":0},{"$f":"IF($L$7=\"COSTS\",N50,N52)","v":0},0,{"$f":"IF($P$7=\"COSTS\",P50,P52)","v":0},0]
[]
[{"$f":"A53+1","v":34}," Enhanced Non CHIP (Children) Costs",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1960_HOSP_05!U81+MH1960_PHYS_05!U81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!U81+MH1960_PHYS_05_ADMIN!U81","v":0},{"$f":"SUM(I55:J55)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E74","v":0},{"$f":"MH1966_MODE10!E74+MH1960_HOSP_10!U81+MH1960_PHYS_10!U81","v":0},{"$f":"'MH1966_MODE15_(1)'!E74+MH1960_HOSP_15!U81+MH1960_PHYS_15!U81","v":0},{"$f":"SUM(L55:N55)","v":0},{"$f":"'MH1966_MODE15_(2)'!E74","v":0},{"$f":"SUM(O55:P55)","v":0}]
[{"$f":"A55+1","v":35},"Enhanced Non CHIP (Children) SMA Upper Limits",null,"3/1/20 - 6/30/20",null,null,null,null,null,{"$f":"'MH1991'!M23","v":""},0,null,null,null,0,null,0]
[{"$f":"A56+1","v":36},"Enhanced Non CHIP (Children) Published Charges",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F75","v":0},{"$f":"MH1966_HOSPINPT!E75","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E75","v":0},{"$f":"MH1966_MODE10!G75","v":0},{"$f":"'MH1966_MODE15_(1)'!G75","v":0},0,null,0]
[{"$f":"A57+1","v":37},"Enhanced Non CHIP (Children) Gross Reimbursement",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I55,IF($I$7=\"SMA\",I56,I57))","v":0},{"$f":"IF($J$7=\"COSTS\",J55,IF($J$7=\"SMA\",J56,J57))","v":""},0,{"$f":"IF($L$7=\"COSTS\",L55,L57)","v":0},{"$f":"IF($L$7=\"COSTS\",M55,M57)","v":0},{"$f":"IF($L$7=\"COSTS\",N55,N57)","v":0},0,{"$f":"IF($P$7=\"COSTS\",P55,P57)","v":0},0]
[]
[{"$f":"A58+1","v":38},"Enhanced SD/MC (Children) Cost",null,"7/1/19 - 9/30/19",null,null,null,null,{"$f":"MH1960_HOSP_05!W81+MH1960_PHYS_05!W81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!W81+MH1960_PHYS_05_ADMIN!W81","v":0},{"$f":"SUM(I60:J60)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E77","v":0},{"$f":"MH1966_MODE10!E77+MH1960_HOSP_10!W81+MH1960_PHYS_10!W81","v":0},{"$f":"'MH1966_MODE15_(1)'!E77+MH1960_HOSP_15!W81+MH1960_PHYS_15!W81","v":1655548.2734648981},{"$f":"SUM(L60:N60)","v":1655548.2734648981},{"$f":"'MH1966_MODE15_(2)'!E77","v":0},{"$f":"SUM(O60:P60)","v":1655548.2734648981}]
[{"$f":"A60+1","v":39},"Enhanced SD/MC (Children) SMA Upper Limits",null,"7/1/19 - 9/30/19",null,null,null,null,null,{"$f":"'MH1991'!M24","v":""},0]
[{"$f":"A61+1","v":40},"Enhanced SD/MC (Children) Published Charges",null,"7/1/19 - 9/30/19",null,null,null,null,{"$f":"MH1966_HOSPINPT!F78","v":0},{"$f":"MH1966_HOSPINPT!E78","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E78","v":0},{"$f":"MH1966_MODE10!G78","v":0},{"$f":"'MH1966_MODE15_(1)'!G78","v":3029028},{"$f":"SUM(L62:N62)","v":3029028},null,{"$f":"SUM(O62:P62)","v":3029028}]
[41,"Enhanced SD/MC (Children) Gross Reimbursement",null,"7/1/19 - 9/30/19",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I60,IF($I$7=\"SMA\",I61,I62))","v":0},{"$f":"IF($J$7=\"COSTS\",J60,IF($J$7=\"SMA\",J61,J62))","v":""},0,{"$f":"IF($L$7=\"COSTS\",L60,L62)","v":0},{"$f":"IF($L$7=\"COSTS\",M60,M62)","v":0},{"$f":"IF($L$7=\"COSTS\",N60,N62)","v":1655548.2734648981},1655548.2734648981,{"$f":"IF($P$7=\"COSTS\",P60,P62)","v":0},1655548.2734648981]
[]
[{"$f":"A63+1","v":42},"Enhanced SD/MC (Children) Cost",null,"10/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1960_HOSP_05!Y81+MH1960_PHYS_05!Y81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!Y81+MH1960_PHYS_05_ADMIN!Y81","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E80","v":0},{"$f":"MH1966_MODE10!E80+MH1960_HOSP_10!Y81+MH1960_PHYS_10!Y81","v":0},{"$f":"'MH1966_MODE15_(1)'!E80+MH1960_HOSP_15!Y81+MH1960_PHYS_15!Y81","v":1084317.4446550498},1084317.4446550498,{"$f":"'MH1966_MODE15_(2)'!E80","v":0},1084317.4446550498]
[{"$f":"A65+1","v":43},"Enhanced SD/MC (Children) SMA Upper Limits",null,"10/1/19 - 12/31/19",null,null,null,null,null,{"$f":"'MH1991'!M25","v":""},0]
[{"$f":"A66+1","v":44},"Enhanced SD/MC (Children) Published Charges",null,"10/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1966_HOSPINPT!F81","v":0},{"$f":"MH1966_HOSPINPT!E81","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E81","v":0},{"$f":"MH1966_MODE10!G81","v":0},{"$f":"'MH1966_MODE15_(1)'!G81","v":1997318},1997318,null,1997318]
[45,"Enhanced SD/MC (Children) Gross Reimbursement",null,"10/1/19 - 12/31/19",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I65,IF($I$7=\"SMA\",I66,I67))","v":0},{"$f":"IF($J$7=\"COSTS\",J65,IF($J$7=\"SMA\",J66,J67))","v":""},0,{"$f":"IF($L$7=\"COSTS\",L65,L67)","v":0},{"$f":"IF($L$7=\"COSTS\",M65,M67)","v":0},{"$f":"IF($L$7=\"COSTS\",N65,N67)","v":1084317.4446550498},1084317.4446550498,{"$f":"IF($P$7=\"COSTS\",P65,P67)","v":0},1084317.4446550498]
[]
[{"$f":"A68+1","v":46},"Enhanced SD/MC (Children) Cost",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1960_HOSP_05!AA81+MH1960_PHYS_05!AA81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AA81+MH1960_PHYS_05_ADMIN!AA81","v":0},{"$f":"SUM(I70:J70)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E83","v":0},{"$f":"MH1966_MODE10!E83+MH1960_HOSP_10!AA81+MH1960_PHYS_10!AA81","v":0},{"$f":"'MH1966_MODE15_(1)'!E83+MH1960_HOSP_15!AA81+MH1960_PHYS_15!AA81","v":918666.80628165777},{"$f":"SUM(L70:N70)","v":918666.80628165777},{"$f":"'MH1966_MODE15_(2)'!E83","v":0},{"$f":"SUM(O70:P70)","v":918666.80628165777}]
[{"$f":"A70+1","v":47},"Enhanced SD/MC (Children) SMA Upper Limits",null,"1/1/20 - 2/29/20",null,null,null,null,null,{"$f":"'MH1991'!M26","v":""},0]
[{"$f":"A71+1","v":48},"Enhanced SD/MC (Children) Published Charges",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F84","v":0},{"$f":"MH1966_HOSPINPT!E84","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E84","v":0},{"$f":"MH1966_MODE10!G84","v":0},{"$f":"'MH1966_MODE15_(1)'!G84","v":1670000},{"$f":"SUM(L72:N72)","v":1670000},null,{"$f":"SUM(O72:P72)","v":1670000}]
[{"$f":"A72+1","v":49},"Enhanced SD/MC (Children) Gross Reimbursement",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I70,IF($I$7=\"SMA\",I71,I72))","v":0},{"$f":"IF($J$7=\"COSTS\",J70,IF($J$7=\"SMA\",J71,J72))","v":""},0,{"$f":"IF($L$7=\"COSTS\",L70,L72)","v":0},{"$f":"IF($L$7=\"COSTS\",M70,M72)","v":0},{"$f":"IF($L$7=\"COSTS\",N70,N72)","v":918666.80628165777},918666.80628165777,{"$f":"IF($P$7=\"COSTS\",P70,P72)","v":0},918666.80628165777]
[]
[{"$f":"A73+1","v":50},"Enhanced SD/MC (Children) Cost",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1960_HOSP_05!AC81+MH1960_PHYS_05!AC81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AC81+MH1960_PHYS_05_ADMIN!AC81","v":0},{"$f":"SUM(I75:J75)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E86","v":0},{"$f":"MH1966_MODE10!E86+MH1960_HOSP_10!AC81+MH1960_PHYS_10!AC81","v":0},{"$f":"'MH1966_MODE15_(1)'!E86+MH1960_HOSP_15!AC81+MH1960_PHYS_15!AC81","v":398524.67651233438},{"$f":"SUM(L75:N75)","v":398524.67651233438},{"$f":"'MH1966_MODE15_(2)'!E86","v":0},{"$f":"SUM(O75:P75)","v":398524.67651233438}]
[{"$f":"A75+1","v":51},"Enhanced SD/MC (Children) SMA Upper Limits",null,"3/1/20 - 6/30/20",null,null,null,null,null,{"$f":"'MH1991'!M27","v":""},0,null,null,null,0,null,0]
[{"$f":"A76+1","v":52},"Enhanced SD/MC (Children) Published Charges",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F87","v":0},{"$f":"MH1966_HOSPINPT!E87","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E87","v":0},{"$f":"MH1966_MODE10!G87","v":0},{"$f":"'MH1966_MODE15_(1)'!G87","v":466000},466000,null,466000]
[53,"Enhanced SD/MC (Children) Gross Reimbursement",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I75,IF($I$7=\"SMA\",I76,I77))","v":0},{"$f":"IF($J$7=\"COSTS\",J75,IF($J$7=\"SMA\",J76,J77))","v":""},0,{"$f":"IF($L$7=\"COSTS\",L75,L77)","v":0},{"$f":"IF($L$7=\"COSTS\",M75,M77)","v":0},{"$f":"IF($L$7=\"COSTS\",N75,N77)","v":398524.67651233438},398524.67651233438,{"$f":"IF($P$7=\"COSTS\",P75,P77)","v":0},398524.67651233438]
[]
[{"$f":"A78+1","v":54},"Enhanced SD/MC (BCCTP) Cost",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1960_HOSP_05!AE81+MH1960_PHYS_05!AE81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AE81+MH1960_PHYS_05_ADMIN!AE81","v":0},{"$f":"SUM(I80:J80)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E89","v":0},{"$f":"MH1966_MODE10!E89+MH1960_HOSP_10!AE81+MH1960_PHYS_10!AE81","v":0},{"$f":"'MH1966_MODE15_(1)'!E89+MH1960_HOSP_15!AE81+MH1960_PHYS_15!AE81","v":0},{"$f":"SUM(L80:N80)","v":0},{"$f":"'MH1966_MODE15_(2)'!E89","v":0},{"$f":"SUM(O80:P80)","v":0}]
[{"$f":"A80+1","v":55},"Enhanced SD/MC (BCCTP) SMA Upper Limits",null,"7/1/19 - 12/31/19",null,null,null,null,null,{"$f":"'MH1991'!M28","v":""},{"$f":"SUM(I81:J81)","v":0}]
[{"$f":"A81+1","v":56},"Enhanced SD/MC (BCCTP) Published Charges",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1966_HOSPINPT!F90","v":0},{"$f":"MH1966_HOSPINPT!E90","v":0},{"$f":"SUM(I82:J82)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E90","v":0},{"$f":"MH1966_MODE10!G90","v":0},{"$f":"'MH1966_MODE15_(1)'!G90","v":0},{"$f":"SUM(L82:N82)","v":0},null,{"$f":"SUM(O82:P82)","v":0}]
[57,"Enhanced SD/MC (BCCTP) Gross Reimbursement",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I80,IF($I$7=\"SMA\",I81,I82))","v":0},{"$f":"IF($J$7=\"COSTS\",J80,IF($J$7=\"SMA\",J81,J82))","v":""},{"$f":"SUM(I83:J83)","v":0},{"$f":"IF($L$7=\"COSTS\",L80,L82)","v":0},{"$f":"IF($L$7=\"COSTS\",M80,M82)","v":0},{"$f":"IF($L$7=\"COSTS\",N80,N82)","v":0},{"$f":"SUM(L83:N83)","v":0},{"$f":"IF($P$7=\"COSTS\",P80,P82)","v":0},{"$f":"SUM(O83:P83)","v":0}]
[]
[{"$f":"A83+1","v":58},"Enhanced SD/MC (BCCTP) Cost",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1960_HOSP_05!AG81+MH1960_PHYS_05!AG81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AG81+MH1960_PHYS_05_ADMIN!AG81","v":0},{"$f":"SUM(I85:J85)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E92","v":0},{"$f":"MH1966_MODE10!E92+MH1960_HOSP_10!AG81+MH1960_PHYS_10!AG81","v":0},{"$f":"'MH1966_MODE15_(1)'!E92+MH1960_HOSP_15!AG81+MH1960_PHYS_15!AG81","v":0},{"$f":"SUM(L85:N85)","v":0},{"$f":"'MH1966_MODE15_(2)'!E92","v":0},{"$f":"SUM(O85:P85)","v":0}]
[{"$f":"A85+1","v":59},"Enhanced SD/MC (BCCTP) SMA Upper Limits",null,"1/1/20 - 2/29/20",null,null,null,null,null,{"$f":"'MH1991'!M29","v":""},{"$f":"SUM(I86:J86)","v":0}]
[{"$f":"A86+1","v":60},"Enhanced SD/MC (BCCTP) Published Charges",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F93","v":0},{"$f":"MH1966_HOSPINPT!E93","v":0},{"$f":"SUM(I87:J87)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E93","v":0},{"$f":"MH1966_MODE10!G93","v":0},{"$f":"'MH1966_MODE15_(1)'!G93","v":0},{"$f":"SUM(L87:N87)","v":0},null,{"$f":"SUM(O87:P87)","v":0}]
[61,"Enhanced SD/MC (BCCTP) Gross Reimbursement",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I85,IF($I$7=\"SMA\",I86,I87))","v":0},{"$f":"IF($J$7=\"COSTS\",J85,IF($J$7=\"SMA\",J86,J87))","v":""},{"$f":"SUM(I88:J88)","v":0},{"$f":"IF($L$7=\"COSTS\",L85,L87)","v":0},{"$f":"IF($L$7=\"COSTS\",M85,M87)","v":0},{"$f":"IF($L$7=\"COSTS\",N85,N87)","v":0},{"$f":"SUM(L88:N88)","v":0},{"$f":"IF($P$7=\"COSTS\",P85,P87)","v":0},{"$f":"SUM(O88:P88)","v":0}]
[]
[{"$f":"A88+1","v":62},"Enhanced SD/MC (BCCTP) Cost",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1960_HOSP_05!AI81+MH1960_PHYS_05!AI81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AI81+MH1960_PHYS_05_ADMIN!AI81","v":0},{"$f":"SUM(I90:J90)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E95","v":0},{"$f":"MH1966_MODE10!E95+MH1960_HOSP_10!AI81+MH1960_PHYS_10!AI81","v":0},{"$f":"'MH1966_MODE15_(1)'!E95+MH1960_HOSP_15!AI81+MH1960_PHYS_15!AI81","v":0},{"$f":"SUM(L90:N90)","v":0},{"$f":"'MH1966_MODE15_(2)'!E95","v":0},{"$f":"SUM(O90:P90)","v":0}]
[{"$f":"A90+1","v":63},"Enhanced SD/MC (BCCTP) SMA Upper Limits",null,"3/1/20 - 6/30/20",null,null,null,null,null,{"$f":"'MH1991'!M30","v":""},{"$f":"SUM(I91:J91)","v":0}]
[{"$f":"A91+1","v":64},"Enhanced SD/MC (BCCTP) Published Charges",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F96","v":0},{"$f":"MH1966_HOSPINPT!E96","v":0},{"$f":"SUM(I92:J92)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E96","v":0},{"$f":"MH1966_MODE10!G96","v":0},{"$f":"'MH1966_MODE15_(1)'!G96","v":0},{"$f":"SUM(L92:N92)","v":0},null,{"$f":"SUM(O92:P92)","v":0}]
[65,"Enhanced SD/MC (BCCTP) Gross Reimbursement",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I90,IF($I$7=\"SMA\",I91,I92))","v":0},{"$f":"IF($J$7=\"COSTS\",J90,IF($J$7=\"SMA\",J91,J92))","v":""},{"$f":"SUM(I93:J93)","v":0},{"$f":"IF($L$7=\"COSTS\",L90,L92)","v":0},{"$f":"IF($L$7=\"COSTS\",M90,M92)","v":0},{"$f":"IF($L$7=\"COSTS\",N90,N92)","v":0},{"$f":"SUM(L93:N93)","v":0},{"$f":"IF($P$7=\"COSTS\",P90,P92)","v":0},{"$f":"SUM(O93:P93)","v":0}]
[]
[{"$f":"A93+1","v":66},"Enhanced SD/MC (Pregnancy) Cost",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1960_HOSP_05!AK81+MH1960_PHYS_05!AK81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AK81+MH1960_PHYS_05_ADMIN!AK81","v":0},{"$f":"SUM(I95:J95)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E98","v":0},{"$f":"MH1966_MODE10!E98+MH1960_HOSP_10!AK81+MH1960_PHYS_10!AK81","v":0},{"$f":"'MH1966_MODE15_(1)'!E98+MH1960_HOSP_15!AK81+MH1960_PHYS_15!AK81","v":0},{"$f":"SUM(L95:N95)","v":0},{"$f":"'MH1966_MODE15_(2)'!E98","v":0},{"$f":"SUM(O95:P95)","v":0}]
[{"$f":"A95+1","v":67},"Enhanced SD/MC (Pregnancy) SMA Upper Limits",null,"7/1/19 - 12/31/19",null,null,null,null,null,{"$f":"'MH1991'!M31","v":""},{"$f":"SUM(I96:J96)","v":0}]
[{"$f":"A96+1","v":68},"Enhanced SD/MC (Pregnancy) Published Charges",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1966_HOSPINPT!F99","v":0},{"$f":"MH1966_HOSPINPT!E99","v":0},{"$f":"SUM(I97:J97)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E99","v":0},{"$f":"MH1966_MODE10!G99","v":0},{"$f":"'MH1966_MODE15_(1)'!G99","v":0},{"$f":"SUM(L97:N97)","v":0},null,{"$f":"SUM(O97:P97)","v":0}]
[{"$f":"A97+1","v":69},"Enhanced SD/MC (Pregnancy) Gross Reimbursement",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I95,IF($I$7=\"SMA\",I96,I97))","v":0},{"$f":"IF($J$7=\"COSTS\",J95,IF($J$7=\"SMA\",J96,J97))","v":""},{"$f":"SUM(I98:J98)","v":0},{"$f":"IF($L$7=\"COSTS\",L95,L97)","v":0},{"$f":"IF($L$7=\"COSTS\",M95,M97)","v":0},{"$f":"IF($L$7=\"COSTS\",N95,N97)","v":0},{"$f":"SUM(L98:N98)","v":0},{"$f":"IF($P$7=\"COSTS\",P95,P97)","v":0},{"$f":"SUM(O98:P98)","v":0}]
[]
[{"$f":"A98+1","v":70},"Enhanced SD/MC (Pregnancy) Cost",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1960_HOSP_05!AM81+MH1960_PHYS_05!AM81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AM81+MH1960_PHYS_05_ADMIN!AM81","v":0},{"$f":"SUM(I100:J100)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E101","v":0},{"$f":"MH1966_MODE10!E101+MH1960_HOSP_10!AM81+MH1960_PHYS_10!AM81","v":0},{"$f":"'MH1966_MODE15_(1)'!E101+MH1960_HOSP_15!AM81+MH1960_PHYS_15!AM81","v":0},{"$f":"SUM(L100:N100)","v":0},{"$f":"'MH1966_MODE15_(2)'!E101","v":0},{"$f":"SUM(O100:P100)","v":0}]
[{"$f":"A100+1","v":71},"Enhanced SD/MC (Pregnancy) SMA Upper Limits",null,"1/1/20 - 2/29/20",null,null,null,null,null,{"$f":"'MH1991'!M32","v":""},{"$f":"SUM(I101:J101)","v":0}]
[{"$f":"A101+1","v":72},"Enhanced SD/MC (Pregnancy) Published Charges",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F102","v":0},{"$f":"MH1966_HOSPINPT!E102","v":0},{"$f":"SUM(I102:J102)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E102","v":0},{"$f":"MH1966_MODE10!G102","v":0},{"$f":"'MH1966_MODE15_(1)'!G102","v":0},{"$f":"SUM(L102:N102)","v":0},null,{"$f":"SUM(O102:P102)","v":0}]
[73,"Enhanced SD/MC (Pregnancy) Gross Reimbursement",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I100,IF($I$7=\"SMA\",I101,I102))","v":0},{"$f":"IF($J$7=\"COSTS\",J100,IF($J$7=\"SMA\",J101,J102))","v":""},{"$f":"SUM(I103:J103)","v":0},{"$f":"IF($L$7=\"COSTS\",L100,L102)","v":0},{"$f":"IF($L$7=\"COSTS\",M100,M102)","v":0},{"$f":"IF($L$7=\"COSTS\",N100,N102)","v":0},{"$f":"SUM(L103:N103)","v":0},{"$f":"IF($P$7=\"COSTS\",P100,P102)","v":0},{"$f":"SUM(O103:P103)","v":0}]
[]
[{"$f":"A103+1","v":74},"Enhanced SD/MC (Pregnancy) Cost",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1960_HOSP_05!AO81+MH1960_PHYS_05!AO81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AO81+MH1960_PHYS_05_ADMIN!AO81","v":0},{"$f":"SUM(I105:J105)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E104","v":0},{"$f":"MH1966_MODE10!E104+MH1960_HOSP_10!AO81+MH1960_PHYS_10!AO81","v":0},{"$f":"'MH1966_MODE15_(1)'!E104+MH1960_HOSP_15!AO81+MH1960_PHYS_15!AO81","v":0},{"$f":"SUM(L105:N105)","v":0},{"$f":"'MH1966_MODE15_(2)'!E104","v":0},{"$f":"SUM(O105:P105)","v":0}]
[{"$f":"A105+1","v":75},"Enhanced SD/MC (Pregnancy) SMA Upper Limits",null,"3/1/20 - 6/30/20",null,null,null,null,null,{"$f":"'MH1991'!M33","v":""},{"$f":"SUM(I106:J106)","v":0}]
[{"$f":"A106+1","v":76},"Enhanced SD/MC (Pregnancy) Published Charges",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F105","v":0},{"$f":"MH1966_HOSPINPT!E105","v":0},{"$f":"SUM(I107:J107)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E105","v":0},{"$f":"MH1966_MODE10!G105","v":0},{"$f":"'MH1966_MODE15_(1)'!G105","v":0},{"$f":"SUM(L107:N107)","v":0},null,{"$f":"SUM(O107:P107)","v":0}]
[77,"Enhanced SD/MC (Pregnancy) Gross Reimbursement",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I105,IF($I$7=\"SMA\",I106,I107))","v":0},{"$f":"IF($J$7=\"COSTS\",J105,IF($J$7=\"SMA\",J106,J107))","v":""},{"$f":"SUM(I108:J108)","v":0},{"$f":"IF($L$7=\"COSTS\",L105,L107)","v":0},{"$f":"IF($L$7=\"COSTS\",M105,M107)","v":0},{"$f":"IF($L$7=\"COSTS\",N105,N107)","v":0},{"$f":"SUM(L108:N108)","v":0},{"$f":"IF($P$7=\"COSTS\",P105,P107)","v":0},{"$f":"SUM(O108:P108)","v":0}]
[]
[{"$f":"A108+1","v":78},"Affordable Care Act New Adult Group Cost",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1960_HOSP_05!BA81+MH1960_PHYS_05!BA81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!BA81+MH1960_PHYS_05_ADMIN!BA81","v":0},{"$f":"SUM(I110:J110)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E110","v":0},{"$f":"MH1966_MODE10!E110+MH1960_HOSP_10!BA81+MH1960_PHYS_10!BA81","v":0},{"$f":"'MH1966_MODE15_(1)'!E110+MH1960_HOSP_15!BA81+MH1960_PHYS_15!BA81","v":1470749.0647573839},{"$f":"SUM(L110:N110)","v":1470749.0647573839},{"$f":"'MH1966_MODE15_(2)'!E110","v":0},{"$f":"SUM(O110:P110)","v":1470749.0647573839}]
[{"$f":"A110+1","v":79},"Affordable Care Act SMA Upper Limits",null,"7/1/19 - 12/31/19",null,null,null,null,null,{"$f":"'MH1991'!M34","v":""},0]
[{"$f":"A111+1","v":80},"Affordable Care Act Published Charge",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1966_HOSPINPT!F111","v":0},{"$f":"MH1966_HOSPINPT!E111","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E111","v":0},{"$f":"MH1966_MODE10!G111","v":0},{"$f":"'MH1966_MODE15_(1)'!G111","v":2653698},{"$f":"SUM(L112:N112)","v":2653698},null,{"$f":"SUM(O112:P112)","v":2653698}]
[{"$f":"A112+1","v":81},"Affordable Care Act Gross Cost Reimbursement",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I110,IF($I$7=\"SMA\",I111,I112))","v":0},{"$f":"IF($J$7=\"COSTS\",J110,IF($J$7=\"SMA\",J111,J112))","v":""},0,{"$f":"IF($L$7=\"COSTS\",L110,L112)","v":0},{"$f":"IF($L$7=\"COSTS\",M110,M112)","v":0},{"$f":"IF($L$7=\"COSTS\",N110,N112)","v":1470749.0647573839},{"$f":"SUM(L113:N113)","v":1470749.0647573839},{"$f":"IF($P$7=\"COSTS\",P110,P112)","v":0},{"$f":"SUM(O113:P113)","v":1470749.0647573839}]
[]
[{"$f":"A113+1","v":82},"Affordable Care Act New Adult Group  Cost",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1960_HOSP_05!BC81+MH1960_PHYS_05!BC81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!BC81+MH1960_PHYS_05_ADMIN!BC81","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E113","v":0},{"$f":"MH1966_MODE10!E113+MH1960_HOSP_10!BC81+MH1960_PHYS_10!BC81","v":0},{"$f":"'MH1966_MODE15_(1)'!E113+MH1960_HOSP_15!BC81+MH1960_PHYS_15!BC81","v":818990.08058670536},{"$f":"SUM(L115:N115)","v":818990.08058670536},{"$f":"'MH1966_MODE15_(2)'!E113","v":0},{"$f":"SUM(O115:P115)","v":818990.08058670536}]
[{"$f":"A115+1","v":83},"Affordable Care Act SMA Upper Limits",null,"1/1/20 - 2/29/20",null,null,null,null,null,{"$f":"'MH1991'!M35","v":""},0]
[{"$f":"A116+1","v":84},"Affordable Care Act Published Charge",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F114","v":0},{"$f":"MH1966_HOSPINPT!E114","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E114","v":0},{"$f":"MH1966_MODE10!G114","v":0},{"$f":"'MH1966_MODE15_(1)'!G114","v":1470000},{"$f":"SUM(L117:N117)","v":1470000},null,{"$f":"SUM(O117:P117)","v":1470000}]
[{"$f":"A117+1","v":85},"Affordable Care Act Gross Cost Reimbursement",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I115,IF($I$7=\"SMA\",I116,I117))","v":0},{"$f":"IF($J$7=\"COSTS\",J115,IF($J$7=\"SMA\",J116,J117))","v":""},0,{"$f":"IF($L$7=\"COSTS\",L115,L117)","v":0},{"$f":"IF($L$7=\"COSTS\",M115,M117)","v":0},{"$f":"IF($L$7=\"COSTS\",N115,N117)","v":818990.08058670536},{"$f":"SUM(L118:N118)","v":818990.08058670536},{"$f":"IF($P$7=\"COSTS\",P115,P117)","v":0},{"$f":"SUM(O118:P118)","v":818990.08058670536}]
[]
[{"$f":"A118+1","v":86},"Affordable Care Act New Adult Group  Cost",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1960_HOSP_05!BE81+MH1960_PHYS_05!BE81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!BE81+MH1960_PHYS_05_ADMIN!BE81","v":0},{"$f":"SUM(I120:J120)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E116","v":0},{"$f":"MH1966_MODE10!E116+MH1960_HOSP_10!BE81+MH1960_PHYS_10!BE81","v":0},{"$f":"MH1960_HOSP_15!BE81+MH1960_PHYS_15!BE81+'MH1966_MODE15_(1)'!E116","v":547984.87206473877},{"$f":"SUM(L120:N120)","v":547984.87206473877},{"$f":"'MH1966_MODE15_(2)'!E116","v":0},{"$f":"SUM(O120:P120)","v":547984.87206473877}]
[{"$f":"A120+1","v":87},"Affordable Care Act SMA Upper Limits",null,"3/1/20 - 6/30/20",null,null,null,null,null,{"$f":"'MH1991'!M36","v":""},0]
[{"$f":"A121+1","v":88},"Affordable Care Act Published Charge",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F117","v":0},{"$f":"MH1966_HOSPINPT!E117","v":0},0,{"$f":"'MH1966_MODE5(OTHR)'!E117","v":0},{"$f":"MH1966_MODE10!G117","v":0},{"$f":"'MH1966_MODE15_(1)'!G117","v":648000},{"$f":"SUM(L122:N122)","v":648000},null,{"$f":"SUM(O122:P122)","v":648000}]
[{"$f":"A122+1","v":89},"Affordable Care Act Gross Cost Reimbursement",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I120,IF($I$7=\"SMA\",I121,I122))","v":0},{"$f":"IF($J$7=\"COSTS\",J120,IF($J$7=\"SMA\",J121,J122))","v":""},0,{"$f":"IF($L$7=\"COSTS\",L120,L122)","v":0},{"$f":"IF($L$7=\"COSTS\",M120,M122)","v":0},{"$f":"IF($L$7=\"COSTS\",N120,N122)","v":547984.87206473877},{"$f":"SUM(L123:N123)","v":547984.87206473877},{"$f":"IF($P$7=\"COSTS\",P120,P122)","v":0},{"$f":"SUM(O123:P123)","v":547984.87206473877}]
[]
[{"$f":"A123+1","v":90},"MediCal for all Children (SB75) Cost",null,"7/1/19 - 6/30/20",null,null,null,null,{"$f":"MH1960_HOSP_05!BG81+MH1960_PHYS_05!BG81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!BG81+MH1960_PHYS_05_ADMIN!BG81","v":0},{"$f":"SUM(I125:J125)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E119","v":0},{"$f":"MH1966_MODE10!E119+MH1960_HOSP_10!BG81+MH1960_PHYS_10!BG81","v":0},{"$f":"'MH1966_MODE15_(1)'!E119+MH1960_HOSP_15!BG81+MH1960_PHYS_15!BG81","v":65844.785474340213},{"$f":"SUM(L125:N125)","v":65844.785474340213},{"$f":"'MH1966_MODE15_(2)'!E119","v":0},{"$f":"SUM(O125:P125)","v":65844.785474340213}]
[{"$f":"A125+1","v":91},"MediCal for all Children (SB75) SMA Upper Limits",null,"7/1/19 - 6/30/20",null,null,null,null,null,{"$f":"'MH1991'!M37","v":""},{"$f":"SUM(I126:J126)","v":0}]
[{"$f":"A126+1","v":92},"MediCal for all Children (SB75) Published Charge",null,"7/1/19 - 6/30/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F120","v":0},{"$f":"MH1966_HOSPINPT!E120","v":0},{"$f":"SUM(I127:J127)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E120","v":0},{"$f":"MH1966_MODE10!G120","v":0},{"$f":"'MH1966_MODE15_(1)'!G120","v":128000},{"$f":"SUM(L127:N127)","v":128000},null,{"$f":"SUM(O127:P127)","v":128000}]
[93,"MediCal for all Children (SB75) Gross Cost Reimbursement",null,"7/1/19 - 6/30/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I125,IF($I$7=\"SMA\",I126,I127))","v":0},{"$f":"IF($J$7=\"COSTS\",J125,IF($J$7=\"SMA\",J126,J127))","v":""},{"$f":"SUM(I128:J128)","v":0},{"$f":"IF($L$7=\"COSTS\",L125,L127)","v":0},{"$f":"IF($L$7=\"COSTS\",M125,M127)","v":0},{"$f":"IF($L$7=\"COSTS\",N125,N127)","v":65844.785474340213},{"$f":"SUM(L128:N128)","v":65844.785474340213},{"$f":"IF($P$7=\"COSTS\",P125,P127)","v":0},{"$f":"SUM(O128:P128)","v":65844.785474340213}]
[]
[]
[]
[{"$f":"A128+1","v":94},"Enhanced SD/MC (Refugees) Cost",null,"7/1/19 - 6/30/20",null,null,null,null,{"$f":"MH1960_HOSP_05!AQ81+MH1960_PHYS_05!AQ81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AQ81+MH1960_PHYS_05_ADMIN!AQ81","v":0},{"$f":"SUM(I132:J132)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E107","v":0},{"$f":"MH1966_MODE10!E107+MH1960_HOSP_10!AQ81+MH1960_PHYS_10!AQ81","v":0},{"$f":"'MH1966_MODE15_(1)'!E107+MH1960_HOSP_15!AQ81+MH1960_PHYS_15!AQ81","v":0},{"$f":"SUM(L132:N132)","v":0},{"$f":"'MH1966_MODE15_(2)'!E107","v":0},{"$f":"SUM(O132:P132)","v":0}]
[{"$f":"A132+1","v":95},"Enhanced SD/MC (Refugees) SMA Upper Limits",null,"7/1/19 - 6/30/20",null,null,null,null,null,{"$f":"'MH1991'!M38","v":""},{"$f":"SUM(I133:J133)","v":0}]
[{"$f":"A133+1","v":96},"Enhanced SD/MC (Refugees) Published Charges",null,"7/1/19 - 6/30/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F108","v":0},{"$f":"MH1966_HOSPINPT!E108","v":0},{"$f":"SUM(I134:J134)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E108","v":0},{"$f":"MH1966_MODE10!G108","v":0},{"$f":"'MH1966_MODE15_(1)'!G108","v":0},{"$f":"SUM(L134:N134)","v":0},null,{"$f":"SUM(O134:P134)","v":0}]
[{"$f":"A134+1","v":97},"Enhanced SD/MC (Refugees) Gross Reimbursement",null,"7/1/19 - 6/30/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I132,IF($I$7=\"SMA\",I133,I134))","v":0},{"$f":"IF($J$7=\"COSTS\",J132,IF($J$7=\"SMA\",J133,J134))","v":""},{"$f":"IF($I$7=\"COSTS\",K132,IF($I$7=\"SMA\",K133,K134))","v":0},{"$f":"IF($L$7=\"COSTS\",L132,L134)","v":0},{"$f":"IF($L$7=\"COSTS\",M132,M134)","v":0},{"$f":"IF($L$7=\"COSTS\",N132,N134)","v":0},{"$f":"SUM(L135:N135)","v":0},{"$f":"IF($P$7=\"COSTS\",P132,P134)","v":0},{"$f":"SUM(O135:P135)","v":0}]
[]
[{"$f":"A135+1","v":98},"Medi-Cal  Access Program (MCAP) Cost",null,"7/1/19 - 9/30/19",null,null,null,null,{"$f":"MH1960_HOSP_05!AS81+MH1960_PHYS_05!AS81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AS81+MH1960_PHYS_05_ADMIN!AS81","v":0},{"$f":"SUM(I137:J137)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E122","v":0},{"$f":"MH1966_MODE10!E122+MH1960_HOSP_10!AS81+MH1960_PHYS_10!AS81","v":0},{"$f":"'MH1966_MODE15_(1)'!E122+MH1960_HOSP_15!AS81+MH1960_PHYS_15!AS81","v":0},{"$f":"SUM(L137:N137)","v":0},{"$f":"'MH1966_MODE15_(2)'!E122","v":0},{"$f":"SUM(O137:P137)","v":0}]
[{"$f":"A137+1","v":99},"Medi-Cal  Access Program (MCAP) SMA Upper Limits",null,"7/1/19 - 9/30/19",null,null,null,null,null,{"$f":"'MH1991'!M39","v":""},{"$f":"SUM(I138:J138)","v":0}]
[{"$f":"A138+1","v":100},"Medi-Cal  Access Program (MCAP) Published Charges",null,"7/1/19 - 9/30/19",null,null,null,null,{"$f":"MH1966_HOSPINPT!F123","v":0},{"$f":"MH1966_HOSPINPT!E123","v":0},{"$f":"SUM(I139:J139)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E123","v":0},{"$f":"MH1966_MODE10!G123","v":0},{"$f":"'MH1966_MODE15_(1)'!G123","v":0},{"$f":"SUM(L139:N139)","v":0},null,{"$f":"SUM(O139:P139)","v":0}]
[{"$f":"A139+1","v":101},"Medi-Cal  Access Program (MCAP) Gross Reimbursement",null,"7/1/19 - 9/30/19",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I137,IF($I$7=\"SMA\",I138,I139))","v":0},{"$f":"IF($J$7=\"COSTS\",J137,IF($J$7=\"SMA\",J138,J139))","v":""},{"$f":"IF($I$7=\"COSTS\",K137,IF($I$7=\"SMA\",K138,K139))","v":0},{"$f":"IF($L$7=\"COSTS\",L137,L139)","v":0},{"$f":"IF($L$7=\"COSTS\",M137,M139)","v":0},{"$f":"IF($L$7=\"COSTS\",N137,N139)","v":0},{"$f":"SUM(L140:N140)","v":0},{"$f":"IF($P$7=\"COSTS\",P137,P139)","v":0},{"$f":"SUM(O140:P140)","v":0}]
[]
[{"$f":"A140+1","v":102},"Medi-Cal  Access Program (MCAP) Cost",null,"10/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1960_HOSP_05!AU81+MH1960_PHYS_05!AU81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AU81+MH1960_PHYS_05_ADMIN!AU81","v":0},{"$f":"SUM(I142:J142)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E125","v":0},{"$f":"MH1966_MODE10!E125+MH1960_HOSP_10!AU81+MH1960_PHYS_10!AU81","v":0},{"$f":"'MH1966_MODE15_(1)'!E125+MH1960_HOSP_15!AU81+MH1960_PHYS_15!AU81","v":0},{"$f":"SUM(L142:N142)","v":0},{"$f":"'MH1966_MODE15_(2)'!E125","v":0},{"$f":"SUM(O142:P142)","v":0}]
[{"$f":"A142+1","v":103},"Medi-Cal  Access Program (MCAP) SMA Upper Limits",null,"10/1/19 - 12/31/19",null,null,null,null,null,{"$f":"'MH1991'!M40","v":""},{"$f":"SUM(I143:J143)","v":0}]
[{"$f":"A143+1","v":104},"Medi-Cal  Access Program (MCAP) Published Charges",null,"10/1/19 - 12/31/19",null,null,null,null,{"$f":"MH1966_HOSPINPT!F126","v":0},{"$f":"MH1966_HOSPINPT!E126","v":0},{"$f":"SUM(I144:J144)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E126","v":0},{"$f":"MH1966_MODE10!G126","v":0},{"$f":"'MH1966_MODE15_(1)'!G126","v":0},{"$f":"SUM(L144:N144)","v":0},null,{"$f":"SUM(O144:P144)","v":0}]
[{"$f":"A144+1","v":105},"Medi-Cal  Access Program (MCAP) Gross Reimbursement",null,"10/1/19 - 12/31/19",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I142,IF($I$7=\"SMA\",I143,I144))","v":0},{"$f":"IF($J$7=\"COSTS\",J142,IF($J$7=\"SMA\",J143,J144))","v":""},{"$f":"IF($I$7=\"COSTS\",K142,IF($I$7=\"SMA\",K143,K144))","v":0},{"$f":"IF($L$7=\"COSTS\",L142,L144)","v":0},{"$f":"IF($L$7=\"COSTS\",M142,M144)","v":0},{"$f":"IF($L$7=\"COSTS\",N142,N144)","v":0},{"$f":"SUM(L145:N145)","v":0},{"$f":"IF($P$7=\"COSTS\",P142,P144)","v":0},{"$f":"SUM(O145:P145)","v":0}]
[]
[{"$f":"A145+1","v":106},"Medi-Cal  Access Program (MCAP) Cost",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1960_HOSP_05!AW81+MH1960_PHYS_05!AW81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AW81+MH1960_PHYS_05_ADMIN!AW81","v":0},{"$f":"SUM(I147:J147)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E128","v":0},{"$f":"MH1966_MODE10!E128+MH1960_HOSP_10!AW81+MH1960_PHYS_10!AW81","v":0},{"$f":"'MH1966_MODE15_(1)'!E128+MH1960_HOSP_15!AW81+MH1960_PHYS_15!AW81","v":0},{"$f":"SUM(L147:N147)","v":0},{"$f":"'MH1966_MODE15_(2)'!E128","v":0},{"$f":"SUM(O147:P147)","v":0}]
[{"$f":"A147+1","v":107},"Medi-Cal  Access Program (MCAP) SMA Upper Limits",null,"1/1/20 - 2/29/20",null,null,null,null,null,{"$f":"'MH1991'!M41","v":""},{"$f":"SUM(I148:J148)","v":0}]
[{"$f":"A148+1","v":108},"Medi-Cal  Access Program (MCAP) Published Charges",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F129","v":0},{"$f":"MH1966_HOSPINPT!E129","v":0},{"$f":"SUM(I149:J149)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E129","v":0},{"$f":"MH1966_MODE10!G129","v":0},{"$f":"'MH1966_MODE15_(1)'!G129","v":0},{"$f":"SUM(L149:N149)","v":0},null,{"$f":"SUM(O149:P149)","v":0}]
[{"$f":"A149+1","v":109},"Medi-Cal  Access Program (MCAP) Gross Reimbursement",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I147,IF($I$7=\"SMA\",I148,I149))","v":0},{"$f":"IF($J$7=\"COSTS\",J147,IF($J$7=\"SMA\",J148,J149))","v":""},{"$f":"IF($I$7=\"COSTS\",K147,IF($I$7=\"SMA\",K148,K149))","v":0},{"$f":"IF($L$7=\"COSTS\",L147,L149)","v":0},{"$f":"IF($L$7=\"COSTS\",M147,M149)","v":0},{"$f":"IF($L$7=\"COSTS\",N147,N149)","v":0},{"$f":"SUM(L150:N150)","v":0},{"$f":"IF($P$7=\"COSTS\",P147,P149)","v":0},{"$f":"SUM(O150:P150)","v":0}]
[]
[{"$f":"A150+1","v":110},"Medi-Cal  Access Program (MCAP) Cost",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1960_HOSP_05!AY81+MH1960_PHYS_05!AY81","v":0},{"$f":"MH1960_HOSP_05_ADMIN!AY81+MH1960_PHYS_05_ADMIN!AY81","v":0},{"$f":"SUM(I152:J152)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E131","v":0},{"$f":"MH1966_MODE10!E131+MH1960_HOSP_10!AY81+MH1960_PHYS_10!AY81","v":0},{"$f":"'MH1966_MODE15_(1)'!E131+MH1960_HOSP_15!AY81+MH1960_PHYS_15!AY81","v":0},{"$f":"SUM(L152:N152)","v":0},{"$f":"'MH1966_MODE15_(2)'!E131","v":0},{"$f":"SUM(O152:P152)","v":0}]
[{"$f":"A152+1","v":111},"Medi-Cal  Access Program (MCAP) SMA Upper Limits",null,"3/1/20 - 6/30/20",null,null,null,null,null,{"$f":"'MH1991'!M42","v":""},{"$f":"SUM(I153:J153)","v":0}]
[{"$f":"A153+1","v":112},"Medi-Cal  Access Program (MCAP) Published Charges",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"MH1966_HOSPINPT!F132","v":0},{"$f":"MH1966_HOSPINPT!E132","v":0},{"$f":"SUM(I154:J154)","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E132","v":0},{"$f":"MH1966_MODE10!G132","v":0},{"$f":"'MH1966_MODE15_(1)'!G132","v":0},{"$f":"SUM(L154:N154)","v":0},null,{"$f":"SUM(O154:P154)","v":0}]
[{"$f":"A154+1","v":113},"Medi-Cal  Access Program (MCAP) Gross Reimbursement",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"IF($I$7=\"COSTS\",I152,IF($I$7=\"SMA\",I153,I154))","v":0},{"$f":"IF($J$7=\"COSTS\",J152,IF($J$7=\"SMA\",J153,J154))","v":""},{"$f":"IF($I$7=\"COSTS\",K152,IF($I$7=\"SMA\",K153,K154))","v":0},{"$f":"IF($L$7=\"COSTS\",L152,L154)","v":0},{"$f":"IF($L$7=\"COSTS\",M152,M154)","v":0},{"$f":"IF($L$7=\"COSTS\",N152,N154)","v":0},{"$f":"SUM(L155:N155)","v":0},{"$f":"IF($P$7=\"COSTS\",P152,P154)","v":0},{"$f":"SUM(O155:P155)","v":0}]
[]
[{"$f":"A155+1","v":114},"Less:  Patient and Other Payor Revenue"]
[{"$f":"A157+1","v":115},"     SD/MC + Medi-Medi Crossover Revenue",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$H$20:$H$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$H$20:$H$103,0),0))","v":0},{"$f":"SUM(I158:J158)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$H$20:$H$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$H$20:$H$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$H$20:$H$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$H$20:$H$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$H$20:$H$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$H$20:$H$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$H$20:$H$103),0))","v":75000},{"$f":"SUM(L158:N158)","v":75000},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$H$20:$H$103,0))-N158","v":0},{"$f":"SUM(O158:P158)","v":75000}]
[{"$f":"A158+1","v":116},"     SD/MC + Medi-Medi Crossover Revenue",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$K$20:$K$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$K$20:$K$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$K$20:$K$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$K$20:$K$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$K$20:$K$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$K$20:$K$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$K$20:$K$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$K$20:$K$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$K$20:$K$103),0))","v":75000},75000,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$K$20:$K$103,0))-N159","v":0},75000]
[117,"     SD/MC + Medi-Medi Crossover Revenue",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$N$20:$N$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$N$20:$N$103,0),0))","v":0},{"$f":"SUM(I160:J160)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$N$20:$N$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$N$20:$N$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$N$20:$N$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$N$20:$N$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$N$20:$N$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$N$20:$N$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$N$20:$N$103),0))","v":0},{"$f":"SUM(L160:N160)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$N$20:$N$103,0))-N160","v":0},{"$f":"SUM(O160:P160)","v":0}]
[118,"     Enhanced Non CHIP (Children)",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$P$20:$P$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$P$20:$P$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$P$20:$P$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$P$20:$P$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$P$20:$P$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$P$20:$P$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$P$20:$P$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$P$20:$P$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$P$20:$P$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$P$20:$P$103,0))-N161","v":0},0]
[119,"     Enhanced Non CHIP (Children)",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$R$20:$R$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$R$20:$R$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$R$20:$R$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$R$20:$R$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$R$20:$R$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$R$20:$R$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$R$20:$R$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$R$20:$R$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$R$20:$R$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$R$20:$R$103,0))-N162","v":0},0]
[120,"     Enhanced Non CHIP (Children)",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$T$20:$T$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$T$20:$T$103,0),0))","v":0},{"$f":"SUM(I163:J163)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$T$20:$T$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$T$20:$T$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$T$20:$T$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$T$20:$T$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$T$20:$T$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$T$20:$T$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$T$20:$T$103),0))","v":0},{"$f":"SUM(L163:N163)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$T$20:$T$103,0))-N163","v":0},{"$f":"SUM(O163:P163)","v":0}]
[121,"     Enhanced SD/MC (Children) Revenue",null,"7/1/19 - 9/30/19",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$V$20:$V$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$V$20:$V$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$V$20:$V$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$V$20:$V$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$V$20:$V$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$V$20:$V$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$V$20:$V$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$V$20:$V$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$V$20:$V$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$V$20:$V$103,0))-N164","v":0},0]
[122,"     Enhanced SD/MC (Children) Revenue",null,"10/1/19 - 12/31/19",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$X$20:$X$103,0),0),0))","v":0},{"$f":"SUMIFS(MH1901_Schedule_B!$X$20:$X$103,MH1901_Schedule_B!$C$20:$C$103,\"=05\",MH1901_Schedule_B!$D$20:$D$103,\"=19\")","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$X$20:$X$103,0),0))","v":0},{"$f":"SUMIFS(MH1901_Schedule_B!$X$20:$X$103,MH1901_Schedule_B!$C$20:$C$103,\"=10\")","v":0},{"$f":"SUMIFS(MH1901_Schedule_B!$X$20:$X$103,MH1901_Schedule_B!$C$20:$C$103,\"=15\",MH1901_Schedule_B!B20:B103,\"CR\")+SUMIFS(MH1901_Schedule_B!$X$20:$X$103,MH1901_Schedule_B!$C$20:$C$103,\"=15\",MH1901_Schedule_B!B20:B103,\"CCR\")+SUMIFS(MH1901_Schedule_B!$X$20:$X$103,MH1901_Schedule_B!$C$20:$C$103,\"=15\",MH1901_Schedule_B!B20:B103,\"HOSP\")","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$X$20:$X$103,0))-N165","v":0},0]
[123,"     Enhanced SD/MC (Children) Revenue",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$Z$20:$Z$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$Z$20:$Z$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$Z$20:$Z$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$Z$20:$Z$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$Z$20:$Z$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$Z$20:$Z$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$Z$20:$Z$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$Z$20:$Z$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$Z$20:$Z$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$Z$20:$Z$103,0))-N166","v":0},0]
[124,"     Enhanced SD/MC (Children) Revenue",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AB$20:$AB$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AB$20:$AB$103,0),0))","v":0},{"$f":"SUM(I167:J167)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AB$20:$AB$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$AB$20:$AB$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AB$20:$AB$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AB$20:$AB$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AB$20:$AB$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AB$20:$AB$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AB$20:$AB$103),0))","v":0},{"$f":"SUM(L167:N167)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AB$20:$AB$103,0))-N167","v":0},{"$f":"SUM(O167:P167)","v":0}]
[125,"     Enhanced SD/MC (BCCTP) Revenue",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AD$20:$AD$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AD$20:$AD$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AD$20:$AD$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$AD$20:$AD$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AD$20:$AD$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AD$20:$AD$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AD$20:$AD$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AD$20:$AD$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AD$20:$AD$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AD$20:$AD$103,0))-N168","v":0},0]
[126,"     Enhanced SD/MC (BCCTP) Revenue",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AF$20:$AF$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AF$20:$AF$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AF$20:$AF$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$AF$20:$AF$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AF$20:$AF$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AF$20:$AF$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AF$20:$AF$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AF$20:$AF$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AF$20:$AF$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AF$20:$AF$103,0))-N169","v":0},0]
[127,"     Enhanced SD/MC (BCCTP) Revenue",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AH$20:$AH$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AH$20:$AH$103,0),0))","v":0},{"$f":"SUM(I170:J170)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AH$20:$AH$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$AH$20:$AH$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AH$20:$AH$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AH$20:$AH$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AH$20:$AH$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AH$20:$AH$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AH$20:$AH$103),0))","v":0},{"$f":"SUM(L170:N170)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AH$20:$AH$103,0))-N170","v":0},{"$f":"SUM(O170:P170)","v":0}]
[128,"     Enhanced SD/MC (Pregnancy) Revenue",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AJ$20:$AJ$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AJ$20:$AJ$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AJ$20:$AJ$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$AJ$20:$AJ$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AJ$20:$AJ$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AJ$20:$AJ$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AJ$20:$AJ$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AJ$20:$AJ$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AJ$20:$AJ$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AJ$20:$AJ$103,0))-N171","v":0},0]
[129,"     Enhanced SD/MC (Pregnancy) Revenue",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AL$20:$AL$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AL$20:$AL$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AL$20:$AL$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$AL$20:$AL$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AL$20:$AL$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AL$20:$AL$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AL$20:$AL$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AL$20:$AL$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AL$20:$AL$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AL$20:$AL$103,0))-N172","v":0},0]
[130,"     Enhanced SD/MC (Pregnancy) Revenue",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AN$20:$AN$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AN$20:$AN$103,0),0))","v":0},{"$f":"SUM(I173:J173)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AN$20:$AN$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$AN$20:$AN$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AN$20:$AN$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AN$20:$AN$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AN$20:$AN$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AN$20:$AN$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AN$20:$AN$103),0))","v":0},{"$f":"SUM(L173:N173)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AN$20:$AN$103,0))-N173","v":0},{"$f":"SUM(O173:P173)","v":0}]
[131,"     Enhanced SD/MC (Refugee) Revenue",null,"7/1/19 - 6/30/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AP$20:$AP$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AP$20:$AP$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AP$20:$AP$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$AP$20:$AP$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AP$20:$AP$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AP$20:$AP$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AP$20:$AP$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AP$20:$AP$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AP$20:$AP$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AP$20:$AP$103,0))-N174","v":0},0]
[132,"     Affordable Care Act (ACA) Revenue 93%",null,"7/1/19 - 12/31/19",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AR$20:$AR$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AR$20:$AR$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AR$20:$AR$103,0),0))","v":0},{"$f":"SUMIF(MH1901_Schedule_B!$C$20:$C$103, 10,MH1901_Schedule_B!$AR$20:$AR$103)","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AR$20:$AR$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AR$20:$AR$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AR$20:$AR$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AR$20:$AR$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AR$20:$AR$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AR$20:$AR$103,0))-N175","v":0},0]
[133,"     Affordable Care Act (ACA) Revenue 90%",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AT$20:$AT$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AT$20:$AT$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AT$20:$AT$103,0),0))","v":0},{"$f":"SUMIF(MH1901_Schedule_B!$C$20:$C$103, 10,MH1901_Schedule_B!$AT$20:$AT$103)","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AT$20:$AT$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AT$20:$AT$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AT$20:$AT$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AT$20:$AT$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AT$20:$AT$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AT$20:$AT$103,0))-N176","v":0},0]
[134,"     Affordable Care Act (ACA) Revenue 90%",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AV$20:$AV$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AV$20:$AV$103,0),0))","v":0},{"$f":"SUM(I177:J177)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AV$20:$AV$103,0),0))","v":0},{"$f":"SUMIF(MH1901_Schedule_B!$C$20:$C$103, 10,MH1901_Schedule_B!$AV$20:$AV$103)","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AV$20:$AV$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AV$20:$AV$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AV$20:$AV$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AV$20:$AV$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AV$20:$AV$103),0))","v":0},{"$f":"SUM(L177:N177)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AV$20:$AV$103,0))-N177","v":0},{"$f":"SUM(O177:P177)","v":0}]
[135,"     MediCal for all Children (SB75) Revenue",null,"7/1/19 - 6/30/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$BF$20:$BF$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$BF20:$BF$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$BF$20:$BF$103,0),0))","v":0},{"$f":"SUMIF(MH1901_Schedule_B!$C$20:$C$103, 10,MH1901_Schedule_B!$BF$20:$BF$103)","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BF$20:$BF$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BF$20:$BF$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BF$20:$BF$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BF$20:$BF$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BF$20:$BF$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BF$20:$BF$103,0))-N178","v":0},0]
[136,"     Medi-Cal  Access Program (MCAP) Revenue",null,"7/1/19 - 9/30/19",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AX$20:$AX$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$AX$20:$AX$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AX$20:$AX$103,0),0))","v":0},{"$f":"SUMIF(MH1901_Schedule_B!$C$20:$C$103, 10,MH1901_Schedule_B!$AX$20:$AX$103)","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AX$20:$AX$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AX$20:$AX$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AX$20:$AX$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AX$20:$AX$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AX$20:$AX$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AX$20:$AX$103,0))-N179","v":0},0]
[137,"     Medi-Cal Access Program (MCAP) Revenue",null,"10/1/19 - 12/31/19",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$AZ$20:$AZ$103,0),0),0))","v":0},{"$f":"SUMIFS(MH1901_Schedule_B!$AZ$20:$AZ$103,MH1901_Schedule_B!$C$20:$C$103,\"=05\",MH1901_Schedule_B!$D$20:$D$103,\"=19\")","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$AZ$20:$AZ$103,0),0))","v":0},{"$f":"SUMIFS(MH1901_Schedule_B!$AZ$20:$AZ$103,MH1901_Schedule_B!$C$20:$C$103,\"=10\")","v":0},{"$f":"SUMIFS(MH1901_Schedule_B!$AZ$20:$AZ$103,MH1901_Schedule_B!$C$20:$C$103,\"=15\",MH1901_Schedule_B!B20:B103,\"CR\")+SUMIFS(MH1901_Schedule_B!$AZ$20:$AZ$103,MH1901_Schedule_B!$C$20:$C$103,\"=15\",MH1901_Schedule_B!B20:B103,\"CCR\")+SUMIFS(MH1901_Schedule_B!$AZ$20:$AZ$103,MH1901_Schedule_B!$C$20:$C$103,\"=15\",MH1901_Schedule_B!B20:B103,\"HOSP\")","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$AZ$20:$AZ$103,0))-N180","v":0},0]
[138,"     Medi-Cal Access Program (MCAP) Revenue",null,"1/1/20 - 2/29/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$BB$20:$BB$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$BB$20:$BB$103,0),0))","v":0},{"$f":"SUM(I181:J181)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$BB$20:$BB$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$BB$20:$BB$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BB$20:$BB$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BB$20:$BB$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BB$20:$BB$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BB$20:$BB$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BB$20:$BB$103),0))","v":0},{"$f":"SUM(L181:N181)","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BB$20:$BB$103,0))-N181","v":0},{"$f":"SUM(O181:P181)","v":0}]
[139,"     Medi-Cal Access Program (MCAP) Revenue",null,"3/1/20 - 6/30/20",null,null,null,null,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>=\"10\",IF(MH1901_Schedule_B!$D$20:$D$103<\"19\",MH1901_Schedule_B!$BD$20:$BD$103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103=\"19\",MH1901_Schedule_B!$BD$20:$BD$103,0),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"05\",IF(MH1901_Schedule_B!$D$20:$D$103>\"19\",MH1901_Schedule_B!$BD$20:$BD$103,0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"10\",MH1901_Schedule_B!$BD$20:$BD$103,0))","v":0},{"$f":"SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BD$20:$BD$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"HOSP\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BD$20:$BD$103,0),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"ISA\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BD$20:$BD$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CAW\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BD$20:$BD$103),0))+SUM(IF(UPPER(MH1901_Schedule_B!$B$20:$B$103)=\"CCR\",IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BD$20:$BD$103),0))","v":0},0,{"$f":"SUM(IF(MH1901_Schedule_B!$C$20:$C$103=\"15\",MH1901_Schedule_B!$BD$20:$BD$103,0))-N182","v":0},0]
[]
[{"$f":"A182+1","v":140},"Total Expenditures from MAA (Mode 55)",null,"7/1/19 - 6/30/20",{"$f":"SUM(IF(MH1901_Schedule_C!E20:E103=\"55\",IF(MH1901_Schedule_C!F20:F103>=\"01\",IF(MH1901_Schedule_C!F20:F103<=\"09\",MH1901_Schedule_C!L20:L103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_C!E20:E103=\"55\",IF(MH1901_Schedule_C!F20:F103>=\"11\",IF(MH1901_Schedule_C!F20:F103<=\"19\",MH1901_Schedule_C!L20:L103,0),0),0)) + SUM(IF(MH1901_Schedule_C!E20:E103=\"55\",IF(MH1901_Schedule_C!F20:F103>=\"31\",IF(MH1901_Schedule_C!F20:F103<=\"39\",MH1901_Schedule_C!L20:L103,0),0),0))","v":0},{"$f":"SUM(IF(MH1901_Schedule_C!E20:E103=\"55\",IF(MH1901_Schedule_C!F20:F103>=\"21\",IF(MH1901_Schedule_C!F20:F103<=\"29\",MH1901_Schedule_C!L20:L103,0),0),0))","v":0},{"$f":"MH1966_MODE55!E15","v":0}]
[{"$f":"A184+1","v":141},"Medi-Cal Eligibility Factor (Average)",null,null,null,{"$f":"MH1901_Schedule_A!H56","v":""}]
[{"$f":"A185+1","v":142},"SD/MC Net Reimbursement for MAA",null,null,{"$f":"E184","v":0},{"$f":"IF(F$185=\"\",0,F184*F185)","v":0},{"$f":"IF(F$185=\"\",0,G184*F185)","v":0},{"$f":"SUM(E186:G186)","v":0}]

{"sheet":"MH1969_INST","index":37,"n_rows":6,"n_cols":4,"rows_kept":6,"cut":false,"hidden":false,"merged":[[5,3,5,10],[0,0,0,10],[2,3,2,10],[3,3,3,10],[4,3,4,10],[1,2,1,10]]}
["Nominal Fee Provider determination\nPlease answer the following questions."]
["Yes","No"]
[null,null,"1.","Does your legal entity have a published schedule of its full (non-discounted) charges?"]
[null,null,"2.","Are your legal entity's revenue for patient care based on application of published charge schedule?"]
[null,null,"3.","Does your legal entity maintain written policies for its process of making patient indigence determinations?"]
[null,null,"4.","Does your legal entity maintain sufficient documentation to support the amount of  “indigence allowances” written off in accordance with the above procedures?"]

{"sheet":"MH1969","index":38,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[25,1,25,3],[26,1,26,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[15,1,15,3],[16,1,16,3],[19,1,19,3],[20,1,20,3],[17,1,17,3],[18,1,18,3],[13,1,13,3],[14,1,14,3],[12,1,12,3],[5,0,5,1],[6,0,6,1],[8,0,8,1],[9,0,9,1],[10,0,11,3]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["LOWER OF COSTS OR CHARGES EXEMPTION DETERMINATION (Optional)"]
[{"$f":"\"MH 1969 \"&Revision_Date","v":"MH 1969 (Rev. 02/2019)"},null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
["County:",null,{"$f":"County_Name","v":"Los Angeles"}]
["County Code:",null,{"$f":"County_Code","v":"19"}]
[]
["Legal Entity:",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A","B","C","D","E"]
["Legal Entity Number:",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,"Total"]
[null,null,null,null,"Inpatient",null,null,null,"Total"]
[null,null,null,null,"Mode 05\nHospital\nInpatient","Mode 05\nOther 24 Hour Services","Mode 10\nDay Services","Mode 15\nOutpatient\nServices","Outpatient"]
[1,"Amount billed to Medi-Cal",null,null,null,null,null,null,{"$f":"SUM(F13:H13)","v":0}]
[]
[null,"Non-Medicare/Medi-Cal Actual Charges"]
[2,"Non-Medicare/Medi-Cal Patient Revenue"]
[3,"Non-Medicare/Medi-Cal Patient Insurance"]
[4,"Subtotal",null,null,{"$f":"SUM(E16:E17)","v":0},null,null,null,{"$f":"SUM(I16:I17)","v":0}]
[]
[5,"Non-Medicare/Medi-Cal Published Charges",null,null,null,null,null,null,{"$f":"SUM(F20:H20)","v":0}]
[]
[6,"Ratio of Actual to Published Charges",null,null,{"$f":"IF(AND(E18>0,E20>0),E18/E20,0)","v":0},null,null,null,{"$f":"IF(AND(I18>0,I20>0),I18/I20,0)","v":0}]
[]
[7,"Medi-Cal Adjusted Customary Charges",null,null,{"$f":"E13*E22","v":0},null,null,null,{"$f":"I13*I22","v":0}]
[]
[8,"Medi-Cal Costs",null,null,{"$f":"'MH1968'!K13+'MH1968'!K28+'MH1968'!K45+'MH1968'!K80+'MH1968'!K95+'MH1968'!K110+'MH1968'!K115+'MH1968'!K125+'MH1968'!K132+'MH1968'!K137","v":2556156.4374000002},null,null,null,{"$f":"'MH1968'!O13+'MH1968'!O28+'MH1968'!O45+'MH1968'!O80+'MH1968'!O95+'MH1968'!O110+'MH1968'!O115+'MH1968'!O125+'MH1968'!O132+'MH1968'!O137","v":8196523.2910204725}]
[9,"60 Percent of Medi-Cal Costs",null,null,{"$f":"E26*0.6","v":1533693.8624400001},null,null,null,{"$f":"I26*0.6","v":4917913.9746122835}]
[]
["MHSD use only",null,null,null,"Inpatient",null,null,null,"Outpatient"]
[null,null,null,"Line 9 greater than line 7.",{"$f":"IF(AND(E27>E24,E24>0),\"X\",\" \")","v":" "},"Exempt",null,null,{"$f":"IF(AND(I27>I24,I24>0),\"X\",\" \")","v":" "}]
[]
[null,null,null,"Line 7 greater than line 9.",{"$f":"IF(OR(E24>E27,E24=0),\"X\",\" \")","v":"X"},"Not Exempt",null,null,{"$f":"IF(OR(I24>I27,I24=0),\"X\",\" \")","v":"X"}]

{"sheet":"MH1992_INST","index":39,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":true,"merged":[[12,3,12,4],[13,3,13,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[0,0,0,5],[5,3,5,4],[6,3,6,4],[7,3,7,4],[2,3,2,4],[3,3,3,4],[4,3,4,4],[19,3,19,4],[22,3,22,4],[23,3,23,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[21,3,21,4],[20,3,20,4]]}
["Identification of Funding Sources\nPlease check all that apply."]
["Yes","No",null,"Funding Sources",null,"MH1992"]
[null,null,"1.","SAMHSA Grants",null,"(Line 4) "]
[null,null,"2.","PATH Grants",null,"(Line 5)"]
[null,null,"3.","RWJ Grants",null,"(Line 6)"]
[null,null,"4.","Other Grants",null,"(Line 7)"]
[null,null,"5.","Patient Fees",null,"(Line 9)"]
[null,null,"6.","Patient Insurance",null,"(Line 10)"]
[null,null,"7.","Regular SD/MC (FFP only)",null,"(Line 11)"]
[null,null,"8.","Healthy Family - Fed share",null,"(Line 12)"]
[null,null,"9.","Medicare - Fed. Share",null,"(Line 13)"]
[null,null,"10.","Conservatorship Admin. Fees",null,"(Line 14)"]
[null,null,"11.","State General Fund-State Share",null,"(Line 15)"]
[null,null,12,"State General Fund-County Match",null,"(Line 16)"]
[null,null,13,"SGF-Managed Care - Outpatient",null,"(Line 17)"]
[null,null,14,"05-06 Rollover - Managed Care-Other",null,"(Line 18)"]
[null,null,"15.","EPSDT SD/MC - State Share Est.",null,"(Line 19)"]
[null,null,"16.","05-06 SGF Rollover",null,"(Line 20A)"]
[null,null,"17.","Other Revenue",null,"(Line 20B)"]
[null,null,"18.","Realignment Funds/MOE",null,"(Line 21)"]
[null,null,"19.","Prior Years MHSA",null,"(Line 22)"]
[null,null,"20","MHSA",null,"(Line 23)"]
[null,null,"21","County Overmatch",null,"(Line 24)"]
[null,null,"22","CALWORKS",null,"(Line 25)"]

{"sheet":"MH1979","index":40,"n_rows":100,"n_cols":15,"rows_kept":100,"cut":false,"hidden":false,"merged":[[52,1,52,3],[53,1,53,3],[47,1,47,3],[48,1,48,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[102,1,102,2],[103,1,103,2],[104,1,104,2],[74,1,74,3],[25,1,25,3],[26,1,26,3],[29,1,29,3],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[61,1,61,3],[31,1,31,3],[69,1,69,3],[70,1,70,3],[71,1,71,3],[72,1,72,3],[37,1,37,3],[17,1,17,3],[18,1,18,3],[27,1,27,3],[28,1,28,3],[19,1,19,3],[55,1,55,3],[56,1,56,3],[57,1,57,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[32,1,32,3],[99,1,99,2],[95,1,95,2],[81,1,81,2],[87,1,87,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[93,1,93,2],[97,1,97,2],[85,1,85,2],[84,1,84,2],[86,1,86,2],[88,1,88,2],[94,1,94,2],[82,1,82,2],[83,1,83,2],[45,1,45,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[33,1,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[44,1,44,3],[11,1,11,3],[5,0,5,1],[6,0,6,1],[8,0,8,1],[9,0,9,1],[10,0,10,3],[92,1,92,2],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[59,1,59,3],[60,1,60,3],[58,1,58,3],[62,1,62,3],[75,1,75,3],[76,1,76,3],[78,1,78,2],[79,1,79,2],[80,1,80,2],[68,1,68,3]]}
["State of California Health and Human Services Agency"]
["DETAIL COST REPORT"]
["SD/MC PRELIMINARY DESK SETTLEMENT"]
[{"$f":"\"MH 1979 \"&Revision_Date","v":"MH 1979 (Rev. 02/2019)"}]
[]
["County:",null,{"$f":"County_Name","v":"Los Angeles"}]
["County Code:",null,{"$f":"County_Code","v":"19"}]
[]
["Legal Entity:",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A","B","C","D","E","F ","G","H","I","J","K"]
["Legal Entity Number:",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,"Total","Total","Total",null,{"$f":"SDMC_Admin_UR","v":0.5},{"$f":"SDMCRatioFFP","v":0.5},"1Variable %",{"$f":"SDMC_Skilled_UR_MAA","v":0.75},"Adjustments","Total","Total"]
[null,null,null,null,"MAA","Inpatient","Outpatient","Total","FFP","FFP","FFP","FFP","to FFP","FFP","SGF"]
[null,"SD/MC Other Administrative Reimbursement (County Only) 07/01/19 - 02/29/20"]
[1,"County SD/MC Other Direct Service Gross Reimbursement",null,null,null,{"$f":"SUM('MH1968'!K16,'MH1968'!K21,'MH1968'!K31,'MH1968'!K36,'MH1968'!K53,'MH1968'!K48,'MH1968'!K83,'MH1968'!K88,'MH1968'!K98,'MH1968'!K103,'MH1968'!K113,'MH1968'!K118,'MH1968'!K140,'MH1968'!K145,'MH1968'!K150)","v":3577853.3876},{"$f":"SUM('MH1968'!Q16,'MH1968'!Q21,'MH1968'!Q31,'MH1968'!Q36,'MH1968'!Q53,'MH1968'!Q48,'MH1968'!Q83,'MH1968'!Q88,'MH1968'!Q98,'MH1968'!Q103,'MH1968'!Q113,'MH1968'!Q118,'MH1968'!Q140,'MH1968'!Q145,'MH1968'!Q150)","v":11675238.298105897},{"$f":"F13+G13","v":15253091.685705896}]
[{"$f":"A13+1","v":2},"Contract Providers Other Medi-Cal Direct Service Gross Reimbursement",null,null,null,{"$f":"MH1900_INFO!B25","v":0},{"$f":"MH1900_INFO!B26","v":0},{"$f":"F14+G14","v":0}]
[{"$f":"A14+1","v":3},"Total Medi-Cal Direct Service Gross Reimbursement",null,null,null,null,null,{"$f":"H13+H14","v":15253091.685705896}]
[4,"Medi-Cal Administrative Reimbursement Limit ",null,null,null,null,null,{"$f":"0.15*(H13+H14)","v":2287963.7528558844}]
[5,"Medi-Cal Administration ",null,null,null,null,null,{"$f":"'MH1960'!N40+'MH1960'!N46","v":0}]
[6,"Proposition 30 Medi-Cal Administration",null,null,null,null,null,{"$f":"SUM(H57:H58)","v":0}]
[7,"Total Medi-Cal Administration (5+6)",null,null,null,null,null,{"$f":"SUM(H17:H18)","v":0}]
[8,"Medi-Cal Administrative Reimbursement ",null,null,null,null,null,{"$f":"IF(H19<H16,H17,H16)","v":0},{"$f":"(H20)*I$10","v":0},null,null,null,null,{"$f":"I20","v":0}]
[]
[null,"SD/MC Other Administrative Reimbursement (County Only) 03/01/20 - 06/30/20"]
[{"$f":"A20+1","v":9},"County SD/MC Other Direct Service Gross Reimbursement",null,null,null,{"$f":"SUM('MH1968'!K26,'MH1968'!K41,'MH1968'!K58,'MH1968'!K93,'MH1968'!K108,'MH1968'!K123,'MH1968'!K155)","v":1021402.1852600001},{"$f":"SUM('MH1968'!Q26,'MH1968'!Q41,'MH1968'!Q58,'MH1968'!Q93,'MH1968'!Q108,'MH1968'!Q123,'MH1968'!Q155)","v":2499128.278413428},{"$f":"F23+G23","v":3520530.4636734282}]
[{"$f":"A23+1","v":10},"Contract Providers Other Medi-Cal Direct Service Gross Reimbursement",null,null,null,{"$f":"MH1900_INFO!F25","v":0},{"$f":"MH1900_INFO!F26","v":0},{"$f":"F24+G24","v":0}]
[{"$f":"A24+1","v":11},"Total Medi-Cal Direct Service Gross Reimbursement",null,null,null,null,null,{"$f":"SUM(H23:H24)","v":3520530.4636734282}]
[12,"Medi-Cal Administrative Reimbursement Limit ",null,null,null,null,null,{"$f":"H25*0.3","v":1056159.1391020284}]
[13,"Medi-Cal Administration ",null,null,null,null,null,{"$f":"'MH1960'!N58","v":0}]
[14,"Proposition 30 Medi-Cal Administration",null,null,null,null,null,{"$f":"SUM(H61:H62)","v":0}]
[15,"Total Medi-Cal Administration (5+6)",null,null,null,null,null,{"$f":"SUM(H27:H28)","v":0}]
[16,"Medi-Cal Administrative Reimbursement ",null,null,null,null,null,{"$f":"IF(H29<H26,H27,H26)","v":0},{"$f":"H30*0.5","v":0},null,null,null,null,{"$f":"I30","v":0}]
[]
[null,"SD/MC Enhanced (Children) Administrative Reimbursement (County Only): 07/01/19 - 09/30/19"]
[{"$f":"A30+1","v":17},"County SD/MC Enhanced (Children) Direct Service Gross Reimbursement",null,null,null,{"$f":"'MH1968'!K63","v":0},{"$f":"'MH1968'!Q63","v":1655548.2734648981},{"$f":"F33+G33","v":1655548.2734648981}]
[{"$f":"A33+1","v":18},"Contract Providers SD/MC Enhanced (Children) Direct Service Gross Reim",null,null,null,{"$f":"MH1900_INFO!B29","v":0},{"$f":"MH1900_INFO!B30","v":0},{"$f":"F34+G34","v":0}]
[{"$f":"A34+1","v":19},"Total SD/MC Enhanced (Children) Direct Service Gross Reimbursement",null,null,null,null,null,{"$f":"H33+H34","v":1655548.2734648981}]
[20,"SD/MC Enhanced (Children) Administrative Reimbursement Limit",null,null,null,null,null,{"$f":"H35*0.1","v":165554.82734648982}]
[21,"SD/MC Enhanced (Children) Administration",null,null,null,null,null,{"$f":"'MH1960'!N41","v":0}]
[22,"SD/MC Enhanced (Children) Administrative Reimbursement",null,null,null,null,null,{"$f":"IF(H36<H37,H36,H37)","v":0},null,null,{"$f":"H38*0.88","v":0},null,null,{"$f":"K38","v":0}]
[]
[null,"SD/MC Enhanced (Children) Administrative Reimbursement (County Only): 10/01/19 - 12/31/19"]
[{"$f":"A38+1","v":23},"County SD/MC Enhanced (Children) Direct Service Gross Reimbursement",null,null,null,{"$f":"'MH1968'!K68","v":0},{"$f":"'MH1968'!Q68","v":1084317.4446550498},{"$f":"F41+G41","v":1084317.4446550498}]
[{"$f":"A41+1","v":24},"Contract Providers SD/MC Enhanced (Children) Direct Service Gross Reim",null,null,null,{"$f":"MH1900_INFO!F29","v":0},{"$f":"MH1900_INFO!F30","v":0},{"$f":"F42+G42","v":0}]
[{"$f":"A42+1","v":25},"Total SD/MC Enhanced (Children) Direct Service Gross Reimbursement",null,null,null,null,null,{"$f":"H41+H42","v":1084317.4446550498}]
[26,"SD/MC Enhanced (Children) Administrative Reimbursement Limit",null,null,null,null,null,{"$f":"H43*0.1","v":108431.74446550499}]
[27,"SD/MC Enhanced (Children) Administration",null,null,null,null,null,{"$f":"'MH1960'!N47+'MH1960'!N59","v":0}]
[28,"SD/MC Enhanced (Children) Administrative Reimbursement",null,null,null,null,null,{"$f":"IF(H44<H45,H44,H45)","v":0},null,null,{"$f":"H46*0.765","v":0},null,null,{"$f":"K46","v":0}]
[]
[null,"SD/MC Enhanced (Children) Administrative Reimbursement (County Only): 01/01/20 - 06/30/20"]
[{"$f":"A46+1","v":29},"County SD/MC Enhanced (Children) Direct Service Gross Reimbursement",null,null,null,{"$f":"SUM('MH1968'!K73,'MH1968'!K78)","v":0},{"$f":"SUM('MH1968'!Q73,'MH1968'!Q78)","v":1317191.4827939922},{"$f":"F49+G49","v":1317191.4827939922}]
[{"$f":"A49+1","v":30},"Contract Providers SD/MC Enhanced (Children) Direct Service Gross Reim",null,null,null,{"$f":"MH1900_INFO!I29","v":0},{"$f":"MH1900_INFO!I30","v":0},{"$f":"F50+G50","v":0}]
[{"$f":"A50+1","v":31},"Total SD/MC Enhanced (Children) Direct Service Gross Reimbursement",null,null,null,null,null,{"$f":"H49+H50","v":1317191.4827939922}]
[32,"SD/MC Enhanced (Children) Administrative Reimbursement Limit",null,null,null,null,null,{"$f":"H51*0.1","v":131719.14827939923}]
[33,"SD/MC Enhanced (Children) Administration",null,null,null,null,null,{"$f":"'MH1960'!N55+'MH1960'!N67","v":0}]
[34,"SD/MC Enhanced (Children) Administrative Reimbursement",null,null,null,null,null,{"$f":"IF(H52<H53,H52,H53)","v":0},null,null,{"$f":"H54*0.8084","v":0},null,null,{"$f":"K54","v":0}]
[]
[" ","County - Administrative Cost  - Proposition 30: 07/01/19 - 02/29/20"]
["35","Proposition 30 - State Required",null,null,null,null,null,{"$f":"'MH1960'!N43+'MH1960'!N49","v":0},{"$f":"H57*0.5","v":0},null,null,null,null,{"$f":"I57","v":0},{"$f":"H57-N57","v":0}]
[{"$f":"A57+1","v":36},"Proposition 30 - Federally Required",null,null,null,null,null,{"$f":"'MH1960'!N44+'MH1960'!N50","v":0},{"$f":"H58*0.5","v":0},null,null,null,null,{"$f":"I58","v":0},{"$f":"H58*0.25","v":0}]
[]
[" ","County - Administrative Cost  - Proposition 30: 03/01/20 - 06/30/20"]
[{"$f":"A58+1","v":37},"Proposition 30 - State Required",null,null,null,null,null,{"$f":"'MH1960'!N61","v":0},{"$f":"H61*0.5","v":0},null,null,null,null,{"$f":"I61","v":0},{"$f":"H61-N61","v":0}]
[{"$f":"A61+1","v":38},"Proposition 30 - Federally Required",null,null,null,null,null,{"$f":"'MH1960'!N62","v":0},{"$f":"H62*0.5","v":0},null,null,null,null,{"$f":"I62","v":0},{"$f":"H62*0.25","v":0}]
[]
[null,"Utilization Review and Quality Assurance - Proposition 30"]
[{"$f":"A62+1","v":39},"Proposition 30 - Federally Required- SPMP",null,null,null,null,null,{"$f":"'MH1960'!N66","v":0},null,null,{"$f":"H65*0.75","v":0},null,null,{"$f":"K65","v":0},{"$f":"H65*0.125","v":0}]
[{"$f":"A65+1","v":40},"Proposition 30 - Federally Required - Other",null,null,null,null,null,{"$f":"'MH1960'!N67","v":0},{"$f":"H66*0.5","v":0},null,null,null,null,{"$f":"I66","v":0},{"$f":"H66*0.25","v":0}]
[{"$f":"A66+1","v":41},"Proposition 30 - State Required - SPMP",null,null,null,null,null,{"$f":"'MH1960'!N68","v":0},null,null,{"$f":"H67*0.75","v":0},null,null,0,{"$f":"H67*0.25","v":0}]
[42,"Proposition 30 - State Required - Other",null,null,null,null,null,{"$f":"'MH1960'!N69","v":0},{"$f":"H68*0.5","v":0},null,null,null,null,{"$f":"I68","v":0},{"$f":"H68*0.5","v":0}]
[]
[null,"SD/MC Net Reimbursement for MAA"]
[{"$f":"A68+1","v":43},"Medi-Cal Admin. Activities Svc Functions 01 - 09 ",null,null,{"$f":"'MH1968'!E186","v":0},null,null,{"$f":"E71","v":0},{"$f":"H71*I10","v":0},null,null,null,{"$f":"MH1900_INFO!F72","v":0},{"$f":"IF(OR(I71=\"\",I71=0),0,I71-M71)","v":0}]
[{"$f":"A71+1","v":44},"Medi-Cal Admin. Activities Svc Functions 11 - 19, 31 - 39 ",null,null,{"$f":"'MH1968'!F186","v":0},null,null,{"$f":"E72","v":0},{"$f":"H72*I10","v":0},null,null,null,{"$f":"MH1900_INFO!F73","v":0},{"$f":"IF(OR(I72=\"\",I72=0),0,I72-M72)","v":0}]
[{"$f":"A72+1","v":45},"Medi-Cal Admin. Activities Svc Functions 21 - 29 (County Only)",null,null,{"$f":"'MH1968'!G186","v":0},null,null,{"$f":"E73","v":0},null,null,null,{"$f":"H73*L10","v":0},null,{"$f":"L73","v":0}]
[]
[null,"Utilization Review and Quality Assurance"]
[{"$f":"A73+1","v":46},"Utilization Review-Skilled Prof. Med. Personnel (County Only)",null,null,null,null,null,{"$f":"'MH1960'!N64","v":0},null,null,null,{"$f":"H76*L10","v":0},null,{"$f":"L76","v":0}]
[{"$f":"A76+1","v":47},"Other SD/MC Utilization Review (County Only)",null,null,null,null,null,{"$f":"'MH1960'!N65","v":0},{"$f":"H77*I10","v":0},null,null,null,null,{"$f":"I77","v":0}]
[]
[{"$f":"A77+1","v":48},"SD/MC Net Reimbursement for Direct Services",null,"07/01/19 - 12/31/19",null,{"$f":"SUM('MH1968'!K16,'MH1968'!K31)-'MH1968'!K158","v":2549791.0574000003},{"$f":"SUM('MH1968'!Q16,'MH1968'!Q31)-'MH1968'!Q158","v":5765939.3602020433},{"$f":"SUM(F79:G79)","v":8315730.4176020436},null,{"$f":"H79*$J$10","v":4157865.2088010218},null,null,{"$f":"MH1900_INFO!F57","v":0},{"$f":"IF(OR(J79=\"\",J79=0),0,J79-M79)","v":4157865.2088010218},{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF50+'MH1966_MODE15_(1)'!CF59-MH1901_Schedule_B!H105)*0.5,('MH1966_MODE15_(1)'!CF51+'MH1966_MODE15_(1)'!CF60-MH1901_Schedule_B!H105)*0.5)","v":0}]
[{"$f":"A79+1","v":49},"SD/MC Net Reimbursement for Direct Services",null,"01/01/20 - 06/30/20",null,{"$f":"SUM('MH1968'!K21,'MH1968'!K26,'MH1968'!K36,'MH1968'!K41)-'MH1968'!K159-'MH1968'!K160","v":2049464.5154599999},{"$f":"SUM('MH1968'!Q21,'MH1968'!Q26,'MH1968'!Q36,'MH1968'!Q41)-'MH1968'!Q159-'MH1968'!Q160","v":5420703.1989084538},{"$f":"SUM(F80:G80)","v":7470167.7143684532},null,null,{"$f":"H80*0.562","v":4198234.2554750713},null,{"$f":"MH1900_INFO!F58","v":0},{"$f":"IF(OR(K80=\"\",K80=0),0,K80-M80)","v":4198234.2554750713},{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF53+'MH1966_MODE15_(1)'!CF56+'MH1966_MODE15_(1)'!CF62+'MH1966_MODE15_(1)'!CF65-MH1901_Schedule_B!K105-MH1901_Schedule_B!N105)*(1-0.562),('MH1966_MODE15_(1)'!CF54+'MH1966_MODE15_(1)'!CF57+'MH1966_MODE15_(1)'!CF63+'MH1966_MODE15_(1)'!CF66-MH1901_Schedule_B!K105-MH1901_Schedule_B!N105)*(1-0.562))","v":0}]
[{"$f":"A80+1","v":50},"Enhanced Non CHIP Children",null,"07/01/19 - 12/31/19",null,{"$f":"'MH1968'!K48-'MH1968'!K161","v":0},{"$f":"'MH1968'!Q48-'MH1968'!Q161","v":0},0,null,null,{"$f":"H81*0.65","v":0},null,{"$f":"MH1900_INFO!F59","v":0},{"$f":"IF(OR(K81=\"\",K81=0),0,K81-M81)","v":0},{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF68-MH1901_Schedule_B!P105)*0.35,('MH1966_MODE15_(1)'!CF69-MH1901_Schedule_B!P105)*0.35)","v":0}]
[51,"Enhanced Non CHIP Children",null,"01/01/20 - 06/30/20",null,{"$f":"'MH1968'!K53+'MH1968'!K58-'MH1968'!K162-'MH1968'!K163","v":0},{"$f":"'MH1968'!Q53+'MH1968'!Q58-'MH1968'!Q162-'MH1968'!Q163","v":0},0,null,null,{"$f":"H82*0.6934","v":0},null,{"$f":"MH1900_INFO!F60","v":0},0,{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF71+'MH1966_MODE15_(1)'!CF74-MH1901_Schedule_B!R105-MH1901_Schedule_B!T105)*(1-0.6934),('MH1966_MODE15_(1)'!CF72+'MH1966_MODE15_(1)'!CF75-MH1901_Schedule_B!R105-MH1901_Schedule_B!T105)*(1-0.6934))","v":0}]
[52,"Enhanced SD/MC (Children)",null,"07/01/19 - 09/30/19",null,{"$f":"'MH1968'!K63-'MH1968'!K164","v":0},{"$f":"'MH1968'!Q63-'MH1968'!Q164","v":1655548.2734648981},1655548.2734648981,null,null,{"$f":"H83*0.88","v":1456882.4806491104},null,{"$f":"MH1900_INFO!F61","v":0},1456882.4806491104,{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF77-MH1901_Schedule_B!V105)*0.12,('MH1966_MODE15_(1)'!CF78-MH1901_Schedule_B!V105)*0.12)","v":0}]
[53,"Enhanced SD/MC (Children)",null,"10/01/19 - 12/31/19",null,{"$f":"'MH1968'!K68-'MH1968'!K165","v":0},{"$f":"'MH1968'!Q68-'MH1968'!Q165","v":1084317.4446550498},1084317.4446550498,null,null,{"$f":"H84*0.765","v":829502.84516111307},null,{"$f":"MH1900_INFO!F62","v":0},829502.84516111307,{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF80-MH1901_Schedule_B!X105)*(1-0.765),('MH1966_MODE15_(1)'!CF81-MH1901_Schedule_B!X105)*(1-0.765))","v":0}]
[54,"Enhanced SD/MC (Children)",null,"01/01/20 - 06/30/20",null,{"$f":"'MH1968'!K73+'MH1968'!K78-'MH1968'!K166-'MH1968'!K167","v":0},{"$f":"'MH1968'!Q73+'MH1968'!Q78-'MH1968'!Q166-'MH1968'!Q167","v":1317191.4827939922},1317191.4827939922,null,null,{"$f":"H85*0.8084","v":1064817.5946906633},null,{"$f":"MH1900_INFO!F63","v":0},1064817.5946906633,{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF83+'MH1966_MODE15_(1)'!CF86-MH1901_Schedule_B!Z105-MH1901_Schedule_B!AB105)*(1-0.8084),('MH1966_MODE15_(1)'!CF84+'MH1966_MODE15_(1)'!CF87-MH1901_Schedule_B!Z105-MH1901_Schedule_B!AB105)*(1-0.8084))","v":0}]
[55,"Enhanced SD/MC Net Reimb. (BCCTP)",null,"07/01/19 - 12/31/19",null,{"$f":"'MH1968'!K83-'MH1968'!K168","v":0},{"$f":"'MH1968'!Q83-'MH1968'!Q168","v":0},0,null,null,{"$f":"H86*0.65","v":0},null,{"$f":"MH1900_INFO!F64","v":0},0,{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF89-MH1901_Schedule_B!AD105)*0.35,('MH1966_MODE15_(1)'!CF90-MH1901_Schedule_B!AD105)*0.35)","v":0}]
[56,"Enhanced SD/MC Net Reimb. (BCCTP)",null,"01/01/20 - 06/30/20",null,{"$f":"'MH1968'!K88+'MH1968'!K93-'MH1968'!K169-'MH1968'!K170","v":0},{"$f":"'MH1968'!Q88+'MH1968'!Q93-'MH1968'!Q169-'MH1968'!Q170","v":0},0,null,null,{"$f":"H87*0.6934","v":0},null,{"$f":"MH1900_INFO!F65","v":0},0,{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF92+'MH1966_MODE15_(1)'!CF95-MH1901_Schedule_B!AF105-MH1901_Schedule_B!AH105)*(1-0.6934),('MH1966_MODE15_(1)'!CF93+'MH1966_MODE15_(1)'!CF96-MH1901_Schedule_B!AF105+MH1901_Schedule_B!AH105)*(1-0.6934))","v":0}]
[57,"Enhanced SD/MC Net Reimb. (Pregnancy)",null,"07/01/19 - 12/31/19",null,{"$f":"'MH1968'!K98-'MH1968'!K171","v":0},{"$f":"'MH1968'!Q98-'MH1968'!Q171","v":0},0,null,null,{"$f":"H88*0.65","v":0},null,{"$f":"MH1900_INFO!F66","v":0},0,{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF98-MH1901_Schedule_B!AJ105)*0.35,('MH1966_MODE15_(1)'!CF99-MH1901_Schedule_B!AJ105)*0.35)","v":0}]
[58,"Enhanced SD/MC Net Reimb. (Pregnancy)",null,"01/01/20 - 06/30/20",null,{"$f":"'MH1968'!K103+'MH1968'!K108-'MH1968'!K172-'MH1968'!K173","v":0},{"$f":"'MH1968'!Q103+'MH1968'!Q108-'MH1968'!Q172-'MH1968'!Q173","v":0},0,null,null,{"$f":"H89*0.6934","v":0},null,{"$f":"MH1900_INFO!F67","v":0},0,{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF101+'MH1966_MODE15_(1)'!CF104-MH1901_Schedule_B!AN105-MH1901_Schedule_B!AL105)*(1-0.6934),('MH1966_MODE15_(1)'!CF102+'MH1966_MODE15_(1)'!CF105-MH1901_Schedule_B!AL105-MH1901_Schedule_B!AN105)*(1-0.6934))","v":0}]
[59,"Enhanced SD/MC Net Reimb. (Refugees)",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,{"$f":"'MH1968'!K135-'MH1968'!K174","v":0},{"$f":"'MH1968'!Q135-'MH1968'!Q174","v":0},0,null,null,{"$f":"H90*1","v":0},null,{"$f":"MH1900_INFO!F68","v":0},0]
[60,"Affordable Care Act (ACA) Net Reimbursement",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},null,{"$f":"'MH1968'!K113-'MH1968'!K175","v":0},{"$f":"'MH1968'!Q113-'MH1968'!Q175","v":1470749.0647573839},1470749.0647573839,null,null,{"$f":"H91*0.93","v":1367796.6302243671},null,{"$f":"MH1900_INFO!F69","v":0},{"$f":"IF(OR(K91=\"\",K91=0),0,K91-M91)","v":1367796.6302243671},{"$f":"(H91-K91)","v":102952.43453301676}]
[61,"Affordable Care Act (ACA) Net Reimbursement",null,"01/01/20 - 02/29/20",null,{"$f":"'MH1968'!K118-'MH1968'!K176","v":0},{"$f":"'MH1968'!Q118-'MH1968'!Q176","v":818990.08058670536},818990.08058670536,null,null,{"$f":"H92*0.9","v":737091.0725280348},null,{"$f":"MH1900_INFO!F70","v":0},737091.0725280348,{"$f":"(H92-K92)","v":81899.008058670559}]
[62,"Affordable Care Act (ACA) Net Reimbursement",null,"03/01/20 - 06/30/20",null,{"$f":"'MH1968'!K123-'MH1968'!K177","v":0},{"$f":"'MH1968'!Q123-'MH1968'!Q177","v":547984.87206473877},547984.87206473877,null,null,{"$f":"H93*0.9","v":493186.38485826488},null,{"$f":"MH1900_INFO!F71","v":0},493186.38485826488,54798.487206473888]
[63,"MCAP Net Reimbursement",null,"07/01/19 - 09/30/19",null,{"$f":"'MH1968'!K140-'MH1968'!K179","v":0},{"$f":"'MH1968'!Q140-'MH1968'!Q179","v":0},0,null,null,{"$f":"H94*0.88","v":0},null,{"$f":"MH1900_INFO!F74","v":0},0,{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF122-MH1901_Schedule_B!AX105)*0.12,('MH1966_MODE15_(1)'!CF123-MH1901_Schedule_B!AX105)*0.12)","v":0}]
[64,"MCAP Net Reimbursement",null,"10/01/19 - 12/31/19",null,{"$f":"'MH1968'!K145-'MH1968'!K180","v":0},{"$f":"'MH1968'!Q145-'MH1968'!Q180","v":0},0,null,null,{"$f":"H95*0.765","v":0},null,{"$f":"MH1900_INFO!F75","v":0},0,{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF128-MH1901_Schedule_B!AZ105)*(1-0.765),('MH1966_MODE15_(1)'!CF126-MH1901_Schedule_B!AZ105)*(1-0.765))","v":0}]
[65,"MCAP Net Reimbursement",null,"01/01/20 - 06/30/20",null,{"$f":"'MH1968'!K150+'MH1968'!K155-'MH1968'!K181-'MH1968'!K182","v":0},{"$f":"'MH1968'!Q150+'MH1968'!Q155-'MH1968'!Q181-'MH1968'!Q182","v":0},0,null,null,{"$f":"H96*0.8084","v":0},null,{"$f":"MH1900_INFO!F76","v":0},0,{"$f":"IF(OR('MH1968'!AA9<'MH1968'!AA10,'MH1969'!I30=\"X\"),('MH1966_MODE15_(1)'!CF128+'MH1966_MODE15_(1)'!CF131-MH1901_Schedule_B!BB105-MH1901_Schedule_B!BD105)*(1-0.8084),('MH1966_MODE15_(1)'!CF129+'MH1966_MODE15_(1)'!CF132-MH1901_Schedule_B!BB105-MH1901_Schedule_B!BD105)*(1-0.8084))","v":0}]
[]
[{"$f":"A96+1","v":66},"Total SD/MC Reimbursement Before Excess FFP",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N79:N96,N76:N77,N71:N73,N65:N68,N61:N62,N57:N58,N54,N38,N30,N20,N46)","v":14305376.472387649}]
[]
[{"$f":"A98+1","v":67},"MediCal for all Children (SB75)",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,{"$f":"'MH1968'!K128-'MH1968'!K178","v":0},{"$f":"'MH1968'!Q128-'MH1968'!Q178","v":65844.785474340213},{"$f":"F100+G100","v":65844.785474340213},null,null,null,null,null,null,{"$f":"H100","v":65844.785474340213}]

{"sheet":"MH1991","index":41,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":false,"merged":[[39,1,39,4],[32,1,32,4],[29,1,29,4],[26,1,26,4],[22,1,22,4],[38,1,38,4],[14,0,16,0],[7,1,7,3],[27,1,27,4],[20,1,20,4],[9,1,10,2],[11,1,12,2],[9,3,10,5],[17,1,17,4],[13,1,13,5],[18,1,18,4],[19,1,19,4],[41,1,41,4],[14,6,16,6],[37,1,37,4],[31,1,31,4],[30,1,30,4],[14,1,16,5],[36,1,36,4],[34,1,34,4],[28,1,28,4],[33,1,33,4],[23,1,23,4],[24,1,24,4],[21,1,21,4],[25,1,25,4],[35,1,35,4],[40,1,40,4],[9,10,10,12],[11,10,12,12],[11,3,12,5],[9,9,10,9],[11,9,12,9],[9,6,12,8],[14,10,16,10],[14,7,16,7],[14,8,16,8],[14,12,16,12],[14,11,16,11],[14,9,16,9]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["CALCULATION OF SHORT-DOYLE/MEDI-CAL HOSPITAL ADMINISTRATIVE DAYS"]
[{"$f":"\"MH 1991 \"&Revision_Date","v":"MH 1991 (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[]
[]
[]
[]
[null,"COUNTY NAME:",null,{"$f":"MH1900_INFO!B9","v":"Los Angeles"},null,null,"LEGAL ENTITY",null,null,"NAME:",{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"}]
[]
[null,"COUNTY CODE:",null,{"$f":"MH1900_INFO!B10","v":"19"},null,null,null,null,null,"NUMBER:",{"$f":"MH1900_INFO!B8","v":"00055"}]
[]
[null,"A",null,null,null,null,"B","C","D","E","F","G","H"]
[null,"Settlement Group",null,null,null,null,"SMA RATE","PERIOD OF SERVICE","ADMIN DAYS","SUBTOTAL AMOUNT","PHYSICIAN COSTS","ANCILLARY COSTS","TOTAL AMOUNT"]
[]
[]
[1,"SD/MC",null,null,null,null,569.54,"7/1/19 - 12/31/19",28,{"$f":"G18*I18","v":15947.119999999999},null,null,{"$f":"IF(I18=\"\",\"\",J18+K18+L18)","v":15947.119999999999}]
[{"$f":"A18+1","v":2},"SD/MC",null,null,null,null,569.54,"1/1/20 - 2/29/20",null,{"$f":"G19*I19","v":0},null,null,{"$f":"IF(I19=\"\",\"\",J19+K19+L19)","v":""}]
[{"$f":"A19+1","v":3},"SD/MC",null,null,null,null,569.54,"3/1/20 - 6/30/20",null,0,null,null,""]
[4,"Enhanced Non CHIP - Children",null,null,null,null,569.54,"7/1/19 - 12/31/19",null,0,null,null,""]
[5,"Enhanced Non CHIP - Children",null,null,null,null,569.54,"1/1/20 - 2/29/20",null,0,null,null,""]
[6,"Enhanced Non CHIP - Children",null,null,null,null,569.54,"3/1/20 - 6/30/20",null,0,null,null,""]
[7,"Enhanced SD/MC - Children",null,null,null,null,569.54,"7/1/19 - 9/30/19",null,0,null,null,""]
[8,"Enhanced SD/MC - Children",null,null,null,null,569.54,"10/1/19 - 12/31/19",null,0,null,null,""]
[9,"Enhanced SD/MC - Children",null,null,null,null,569.54,"1/1/20 - 2/29/20",null,0,null,null,""]
[10,"Enhanced SD/MC - Children",null,null,null,null,569.54,"3/1/20 - 6/30/20",null,0,null,null,""]
[11,"Enhanced SD/MC - BCCTP",null,null,null,null,569.54,"7/1/19 - 12/31/19",null,0,null,null,""]
[12,"Enhanced SD/MC - BCCTP",null,null,null,null,569.54,"1/1/20 - 2/29/20",null,0,null,null,""]
[13,"Enhanced SD/MC - BCCTP",null,null,null,null,569.54,"3/1/20 - 6/30/20",null,0,null,null,""]
[14,"Enhanced SD/MC - Pregnancy",null,null,null,null,569.54,"7/1/19 - 12/31/19",null,0,null,null,""]
[15,"Enhanced SD/MC - Pregnancy",null,null,null,null,569.54,"1/1/20 - 2/29/20",null,0,null,null,""]
[16,"Enhanced SD/MC - Pregnancy",null,null,null,null,569.54,"3/1/20 - 6/30/20",null,0,null,null,""]
[17,"Affordable Care Act (ACA)",null,null,null,null,569.54,"7/1/19 - 12/31/19",null,0,null,null,""]
[18,"Affordable Care Act (ACA)",null,null,null,null,569.54,"1/1/20 - 2/29/20",null,0,null,null,""]
[19,"Affordable Care Act (ACA)",null,null,null,null,569.54,"3/1/20 - 6/30/20",null,0,null,null,""]
[20,"MediCal for all Children and Young Adults",null,null,null,null,569.54,"7/1/19 - 6/30/20",null,0,null,null,""]
[21,"Enhanced SD/MC - Refugee",null,null,null,null,569.54,"7/1/19 - 6/30/20",null,0,null,null,""]
[22,"Medi-Cal  Access Program (MCAP)",null,null,null,null,569.54,"7/1/19 - 9/30/19",null,0,null,null,""]
[23,"Medi-Cal  Access Program (MCAP)",null,null,null,null,569.54,"10/1/19 - 12/31/19",null,0,null,null,""]
[24,"Medi-Cal  Access Program (MCAP)",null,null,null,null,569.54,"1/1/20 - 2/29/20",null,0,null,null,""]
[25,"Medi-Cal  Access Program (MCAP)",null,null,null,null,569.54,"3/1/20 - 6/30/20",null,0,null,null,""]
[null,null,null,null,null,null,null,null,"GRAND TOTAL",{"$f":"SUM(J18:J42)","v":15947.119999999999},{"$f":"SUM(K18:K42)","v":0},{"$f":"SUM(L18:L42)","v":0},{"$f":"SUM(M18:M42)","v":15947.119999999999}]

{"sheet":"MH1901_Schedule_B","index":42,"n_rows":105,"n_cols":59,"rows_kept":105,"cut":false,"hidden":false,"merged":[[17,16,17,17],[17,20,17,21],[17,56,17,57],[17,42,17,43],[17,44,17,45],[17,48,17,49],[17,50,17,51],[17,52,17,53],[17,36,17,37],[17,40,17,41],[17,18,17,19],[17,26,17,27],[17,32,17,33],[17,38,17,39],[17,54,17,55],[10,6,10,14],[17,1,17,4],[17,5,17,7],[10,1,13,1],[13,2,13,5],[12,2,12,5],[11,2,11,5],[10,2,10,5],[13,6,13,14],[12,6,12,14],[11,6,11,14],[17,8,17,10],[17,14,17,15],[17,11,17,13],[17,58,18,58],[17,22,17,23],[17,24,17,25],[17,28,17,29],[17,30,17,31],[17,34,17,35],[17,46,17,47]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DepartmentofHealthCareServices"]
["DETAIL COST REPORT"]
["WORKSHEET FOR UNITS OF SERVICE AND REVENUE BY MODE AND SERVICE FUNCTION"]
[{"$f":"\"MH1901 SCHEDULE B \"&\"\"&Entire_FiscalYear","v":"MH1901 SCHEDULE B 07/01/19 - 06/30/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCALYEAR\"&FiscalYear_with_Dash","v":"FISCALYEAR2019 - 2020"}]
[]
[]
[null,{"$f":"\"Entity Name : \"&Legal_Entity_Name","v":"Entity Name : Vermont Mental Health Hospital"}]
[]
[]
[]
[null,"Settlement Types","MAA-Medi-Cal Administrative Activities",null,null,null,"CR-Cost Reimbursement"]
[null,null,"TBS-Therapeutic Behavioral Services",null,null,null,"MHS-Mental Health Specialty"]
[null,null,"ISA-Integrated Service Agency",null,null,null,"HOSP-Hospital"]
[null,null,"ASO-Administrative Services Organization",null,null,null,"CCR - Continuum of Care Reform"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ","BA","BB","BC","BD","BE","BF"]
[null,{"$f":"\"ALL UNITS \"&Entire_FiscalYear","v":"ALL UNITS 07/01/19 - 06/30/20"},null,null,null,"REGULAR FMAP SHORT/DOYLE MEDI-CAL               07/01/19 - 12/31/19",null,null,"REGULAR FMAP SHORT/DOYLE MEDI-CAL               01/01/20 - 02/29/20",null,null,"REGULAR FMAP SHORT/DOYLE MEDI-CAL               03/01/20 - 06/30/20",null,null,"ENHANCED FMAP                              NON CHIP BENEFICIARIES                  07/01/19-12/31/19",null,"ENHANCED FMAP                              NON CHIP BENEFICIARIES                  01/01/20-02/29/20",null,"ENHANCED FMAP                              NON CHIP BENEFICIARIES                  03/01/20-06/30/20",null,"ENHANCED FMAP                              CHIP BENEFICIARIES                  07/01/19-09/30/19",null,"ENHANCED FMAP                              CHIP BENEFICIARIES                  10/01/19-12/31/19",null,"ENHANCED FMAP                              CHIP BENEFICIARIES                  01/01/20-02/29/20",null,"ENHANCED FMAP                              CHIP BENEFICIARIES                  03/01/20-06/30/20",null,"ENHANCED FMAP                              BCCTP BENEFICIARIES                  07/01/19-12/31/19",null,"ENHANCED FMAP                              BCCTP BENEFICIARIES                  01/01/20-02/29/20",null,"ENHANCED FMAP                              BCCTP BENEFICIARIES                  03/01/20-06/30/20",null,"ENHANCED FMAP                              PREGNANCY BENEFICIARIES                  07/01/19-12/31/19",null,"ENHANCED FMAP                              PREGNANCY BENEFICIARIES                  01/01/20-02/29/20",null,"ENHANCED FMAP                              PREGNANCY BENEFICIARIES                  03/01/20-06/30/20",null,"REFUGEE BENEFICIARIES              07/01/19 - 06/30/20",null,{"$f":"\"Affordable Care Act \"&ACA_Period1","v":"Affordable Care Act 07/01/19 - 12/31/19"},null,"Affordable Care Act 01/01/20 - 02/29/20",null,"Affordable Care Act 03/01/20 - 06/30/20",null,{"$f":"\"Medi-Cal  Access Program (MCAP) \"&MCAP_Period1","v":"Medi-Cal  Access Program (MCAP) 07/01/19 - 09/30/19"},null,"Medi-Cal  Access Program (MCAP) 10/01/19 - 12/31/19",null,"Medi-Cal  Access Program (MCAP) 01/01/20 - 02/29/20",null,"Medi-Cal  Access Program (MCAP) 03/01/20 - 06/30/20",null,{"$f":"\"Medi-Cal for all Children                   and Young Adults                                       \"&Entire_FiscalYear","v":"Medi-Cal for all Children                   and Young Adults                                       07/01/19 - 06/30/20"},null,"Non Medi-Cal Units"]
[null,"Settlement Type","Mode","SF","Total Units of Service","SD/MC Units","Medi-MediCrossover Units","SD/MC 3rd Party Revenue","SD/MC Units","Medi-MediCrossover Units","SD/MC 3rd Party Revenue","SD/MC Units","Medi-MediCrossover Units","SD/MC 3rd Party Revenue","Non CHIP Units","Non CHIP 3rd Party Revenue","Non CHIP Units","Non CHIP 3rd Party Revenue","Non CHIP Units","Non CHIP 3rd Party Revenue","CHIP Units","CHIP 3rd Party Revenue","CHIP Units","CHIP 3rd Party Revenue","CHIP Units","CHIP 3rd Party Revenue","CHIP Units","CHIP 3rd Party Revenue","BCCTP Units","BCCTP 3rd Party Revenue","BCCTP Units","BCCTP 3rd Party Revenue","BCCTP Units","BCCTP 3rd Party Revenue","Pregnancy Units","Pregnancy 3rd Party Revenue","Pregnancy Units","Pregnancy 3rd Party Revenue","Pregnancy Units","Pregnancy 3rd Party Revenue","Refugee Units","Refugee 3rd Party Revenue","Affordable Care Act Units","3rd Party Revenue","Affordable Care Act Units","3rd Party Revenue","Affordable Care Act Units","3rd Party Revenue","MCAP Units","3rd Party Revenue","MCAP Units","3rd Party Revenue","MCAP Units","3rd Party Revenue","MCAP Units","3rd Party Revenue","Units","3rd Party Revenue"]
[1,"HOSP","05","14",3120,1520,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E20-SUM(F20,G20,I20,J20,O20,Q20,U20,W20,Y20,AC20,AE20,AI20,AK20,AO20,AQ20,AS20,AW20,AY20,BA20,BE20,AU20,L20,M20,S20,AA20,AG20,AM20,BC20)","v":600}]
[2,"HOSP","05","14",1000,null,null,null,null,null,null,800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E21-SUM(F21,G21,I21,J21,O21,Q21,U21,W21,Y21,AC21,AE21,AI21,AK21,AO21,AQ21,AS21,AW21,AY21,BA21,BE21,AU21,L21,M21,S21,AA21,AG21,AM21,BC21)","v":200}]
[3,"HOSP","05","15",5890,1890,null,null,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000]
[4,"HOSP","05","15",2400,null,null,null,null,null,null,1400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E23-SUM(F23,G23,I23,J23,O23,Q23,U23,W23,Y23,AC23,AE23,AI23,AK23,AO23,AQ23,AS23,AW23,AY23,BA23,BE23,AU23,L23,M23,S23,AA23,AG23,AM23,BC23)","v":1000}]
[5,"HOSP","05","19",280,230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[6,"HOSP","05","19",110,null,null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[7,"CR","10","85",8,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8,"CR","10","85",2,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[9,"CR","15","04",1128977,363106,null,75000,259659,null,75000,null,null,null,null,null,null,null,null,null,104000,null,79106,null,70000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143106,null,60000,null,null,null,null,null,null,null,null,null,null,null,20000,null,30000]
[10,"CR","15","04",145000,null,null,null,null,null,null,90000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20000,null,null,null,null,null,null,null,null,null,null,null,5000]
[11,"CR","15","10",1144645,541054,null,null,282429,null,null,null,null,null,null,null,null,null,null,null,96162,null,100000,null,90000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17000,null,18000]
[12,"CR","15","10",125000,null,null,null,null,null,null,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6000]
[13,"CR","15","42",4075802,1523966,null,null,905369,null,null,null,null,null,null,null,null,null,null,null,475734,null,280000,null,200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415734,null,240000,null,null,null,null,null,null,null,null,null,null,null,null,null,34999]
[14,"CR","15","42",495000,null,null,null,null,null,null,300000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120000,null,null,null,null,null,null,null,null,null,null,null,15000]
[15,"CR","15","52",70194,37194,null,null,33000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"CR","15","52",12000,null,null,null,null,null,null,12000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[17,"CR","15","62",683084,187936,null,null,130000,null,null,null,null,null,null,null,null,null,null,null,71574,null,40000,null,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93574,null,55000,null,null,null,null,null,null,null,null,null,null,null,null,null,55000]
[18,"CR","15","62",89000,null,null,null,null,null,null,56000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18000,null,null,null,null,null,null,null,null,null,null,null,5000]
[19,"CR","15","77",40704,26704,null,null,14000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,"CR","15","77",5000,null,null,null,null,null,null,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[21,"CR","45","10",127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[22,"CR","45","10",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[23,"CR","45","20",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[24,"CR","45","20",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[25,"CR","60","70",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[26,"CR","60","72",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[27,"CR","60","75",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[28,"CR","60","78",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E85-SUM(F85,G85,I85,J85,O85,Q85,U85,W85,Y85,AC85,AE85,AI85,AK85,AO85,AQ85,AS85,AW85,AY85,BA85,BE85,AU85,L85,M85,S85,AA85,AG85,AM85,BC85)","v":0}]
[67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Totals","PrintThisRow",null,null,{"$f":"SUM(E20:E103)","v":8027445},{"$f":"SUM(F20:F103)","v":2683608},0,75000,1627457,0,75000,565302,0,0,0,0,0,0,0,0,747470,0,499106,0,410000,0,119000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,652414,0,355000,0,{"$f":"SUM(AU20:AU103)","v":158000},0,0,0,0,0,0,0,0,0,37000,0,173088]
[null,null,null,null,null,null,null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",H20:H103)","v":0},null,null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",K20:K103)","v":0},null,null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",N20:N103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",P20:P103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",R20:R103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",T20:T103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",V20:V103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",X20:X103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",Z20:Z103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AB20:AB103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AD20:AD103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AF20:AF103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AH20:AH103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AJ20:AJ103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AL20:AL103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AN20:AN103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AP20:AP103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AR20:AR103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AT20:AT103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AV20:AV103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AX20:AX103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",AZ20:AZ103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",BB20:BB103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",BD20:BD103)","v":0},null,{"$f":"SUMIF($B$20:$B$103,\"CCR\",BF20:BF103)","v":0}]

{"sheet":"LAC103","index":43,"n_rows":121,"n_cols":27,"rows_kept":121,"cut":false,"hidden":false,"merged":[[11,26,13,26],[12,15,13,15],[12,23,13,23],[5,3,5,4],[7,3,7,4],[11,14,13,14],[11,17,11,23],[11,24,13,24],[11,25,13,25]]}
[null,null,null,"COUNTY OF LOS ANGELES - DEPARTMENT OF MENTAL HEALTH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Fiscal Year",null,null,null,{"$f":"Setup!B4","v":"2019 - 2020"}]
[null,null,null,"SUPPLEMENTAL DETAIL TO MH 1901 SCHEDULES A, B, & C"]
[null,null,null,"LAC 103 - (09/19)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity's Fiscal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Ending",null,null,null,"2020-06-30"]
[null,null,null,"Entity Name",null,{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Less than Fiscal"]
[null,null,null,"Entity Number",null,{"$f":"MH1900_INFO!B8","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year in County"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"___Entry or ___Exit Date",null,null,null,0]
[]
[null,null,null,1,2,3,4,5,6,7,null,8,null,null,null,9,10,11,12,13,14,15,16,17,null,null,18]
[null,null,null,"A","A","A","A",null,null,null,null,null,null,null,"1966 LINE 4 \"NR/CR\" RATE (excl PC) 01/01/09 - 06/30/09",null,null,"Third Party Revenues (For Medi-Cal and Non Medi-Cal Clients)",null,null,null,null,null,null,"Claimable Amount for NR/CR/MAA  ","Claimable Amount for ISA  ","Claimable Amount Before Contract Limit Comparison"]
[null,null,null,"A","A","A","A",null,null,null,null,null,null,null,null,"Reimb. Rate (Lower of Cost/NR or CMA)",null,null,null,null,"Other:            (Please specify below)","Other:            (Please specify below)","Other:            (Please specify below)","Total Patient and Other Payor Revenues"]
[null,null,null,"Settlement Type","Mode","SF","Cost of DMH Units of Service","Total DMH Units of Service (Billable Unit)","Cost per Billable Unit","CMA",null,"HOSP/CR/NR","NR/CR\n01/01/09 - 06/30/09","1966 LINE 4 \"NR/CR\" RATE (excl PC)",null,null,"Billable Units  x  Reimbursable Rate","Patient Fees","Patient Insurance","Medicare","Interest & Other","SSI"]
[{"$f":"IF(AND(E15=\"05\",F15<\"20\"),\"IP\",\"OP\")","v":"IP"},1,null,{"$f":"MH1901_Schedule_C!D20","v":"HOSP"},{"$f":"MH1901_Schedule_C!E20","v":"05"},{"$f":"MH1901_Schedule_C!F20","v":"14"},{"$f":"MH1901_Schedule_C!L20","v":3285606.0310999998},{"$f":"IF(OR(AND(E15=\"60\", F15=\"70\"),AND(E15=\"60\", F15=\"71\"),AND(E15=\"60\", F15=\"72\"),AND(E15=\"60\", F15=\"75\"),AND(E15=\"60\", F15=\"78\")), 0,MH1901_Schedule_B!E20)","v":3120},{"$f":"IF(H15>0, G15/H15,0)","v":1053.0788561217948},{"$f":"IF(OR(E15=\"55\", E15=55), 0, IF(ISNA(VLOOKUP(E15&F15,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E15&F15,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":1349.67},null,{"$f":"IF(OR(D15=\"CR\",D15=\"HOSP\"),I15,IF(OR(AND(E15=60,F15=64),AND(E15=\"60\",F15=\"64\"),E15=55,E15=\"55\"),0,IF(C15=\"S\",M15,IF(GetRate(E15,F15,\"NR\")>0,GetRate(E15,F15,\"NR\"),GetRate(E15,F15,\"RA\")))))","v":1053.0788561217948},{"$f":"IF(OR(D15=\"CR\", D15=\"HSOP\"),I15,IF(OR(AND(E15=60,F15=64), AND(E15=\"60\", F15=\"64\"), E15=55, E15=\"55\"),0,IF(GetRate(E15,F15,\"NR\")>0,GetRate(E15,F15,\"NR\"),GetRate(E15,F15,\"RA\"))))","v":1351},{"$f":"IF(OR(AND(E15=60,F15=64),AND(E15=\"60\",F15=\"64\"),E15=55, E15=\"55\"),0,IF(A15=\"IP\",IF(AND(D15=\"CR\",$E$121=0),0,IF(AND($E$121>0,D15=\"CR\"),IF(MIN(J15,L15)=0,L15,MIN(J15,L15)),GetRate(E15,F15,\"RA\"))),IF(A15=\"OP\",IF(AND(D15=\"CR\",$F$121=0),0,IF(AND($F$121>0,D15=\"CR\"),IF(MIN(J15,L15)=0,L15,MIN(J15,L15)),IF(C15=\"S\",O15,GetRate(E15,F15,\"RA\")))))))","v":1351},{"$f":"IF(OR(AND(E15=60,F15=64),AND(E15=\"60\",F15=\"64\"),E15=55, E15=\"55\"),0,IF(A15=\"IP\",IF(AND(D15=\"CR\",$E$121=0),0,IF(AND($E$121>0,D15=\"CR\"),IF(MIN(J15,L15)=0,L15,MIN(J15,L15)),GetRate(E15,F15,\"RA\"))),IF(A15=\"OP\",IF(AND(D15=\"CR\",$F$121=0),0,IF(AND($F$121>0,D15=\"CR\"),IF(MIN(J15,L15)=0,L15,MIN(J15,L15)),GetRate(E15,F15,\"RA\"))))))","v":1351},{"$f":"IF(J15=0,L15,IF(D15=\"NR\",N15,IF(A15=\"IP\",IF($E$119=\"N/A\",IF(MIN(J15,L15)=0,L15,MIN(J15,L15)),IF($E$119=\"CR\",I15,IF($E$119=\"CMA\",J15,IF($E$119=\"NR/CR\",N15,MIN(J15,L15))))),IF(A15=\"OP\",IF($F$119=\"N/A\",IF(MIN(J15,L15)=0,L15,MIN(J15,L15)),IF($F$119=\"CR\",I15,IF($F$119=\"CMA\",J15,IF($E$119=\"NR/CR\",N15,MIN(J15,L15)))))))))","v":1053.0788561217948},{"$f":"IF(D15=\"isa\",\"               N/A\",IF(OR(AND(E15=60, F15>64),AND(E15=\"60\", F15>\"64\"), E15=55, E15=\"55\"), G15, H15*P15))","v":3285606.0310999998},null,null,null,null,null,null,{"$f":"IF(E15>0,IF(MH1901_Schedule_B!H20+MH1901_Schedule_B!K20+MH1901_Schedule_B!N20+MH1901_Schedule_B!P20+MH1901_Schedule_B!R20+MH1901_Schedule_B!T20+MH1901_Schedule_B!V20+MH1901_Schedule_B!X20+MH1901_Schedule_B!Z20+MH1901_Schedule_B!AB20+MH1901_Schedule_B!AD20+MH1901_Schedule_B!AF20+MH1901_Schedule_B!AH20+MH1901_Schedule_B!AJ20+MH1901_Schedule_B!AL20+MH1901_Schedule_B!AN20+MH1901_Schedule_B!AP20+MH1901_Schedule_B!AR20+MH1901_Schedule_B!AT20+MH1901_Schedule_B!AV20+MH1901_Schedule_B!AX20+MH1901_Schedule_B!AZ20+MH1901_Schedule_B!BB20+MH1901_Schedule_B!BD20+MH1901_Schedule_B!BF20>SUM(R15:W15),\"ERROR\",SUM(R15:W15)))","v":0},null,0,{"$f":"Q15-X15","v":3285606.0310999998}]
["IP",2,null,{"$f":"MH1901_Schedule_C!D21","v":"HOSP"},{"$f":"MH1901_Schedule_C!E21","v":"05"},{"$f":"MH1901_Schedule_C!F21","v":"14"},{"$f":"MH1901_Schedule_C!L21","v":1393604.3552000001},{"$f":"IF(OR(AND(E16=\"60\", F16=\"70\"),AND(E16=\"60\", F16=\"71\"),AND(E16=\"60\", F16=\"72\"),AND(E16=\"60\", F16=\"75\"),AND(E16=\"60\", F16=\"78\")), 0,MH1901_Schedule_B!E21)","v":1000},1393.6043552000001,{"$f":"IF(OR(E16=\"55\", E16=55), 0, IF(ISNA(VLOOKUP(E16&F16,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E16&F16,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":1349.67},null,{"$f":"IF(OR(D16=\"CR\",D16=\"HOSP\"),I16,IF(OR(AND(E16=60,F16=64),AND(E16=\"60\",F16=\"64\"),E16=55,E16=\"55\"),0,IF(C16=\"S\",M16,IF(GetRate(E16,F16,\"NR\")>0,GetRate(E16,F16,\"NR\"),GetRate(E16,F16,\"RA\")))))","v":1393.6043552000001},{"$f":"IF(OR(D16=\"CR\", D16=\"HSOP\"),I16,IF(OR(AND(E16=60,F16=64), AND(E16=\"60\", F16=\"64\"), E16=55, E16=\"55\"),0,IF(GetRate(E16,F16,\"NR\")>0,GetRate(E16,F16,\"NR\"),GetRate(E16,F16,\"RA\"))))","v":1351},{"$f":"IF(OR(AND(E16=60,F16=64),AND(E16=\"60\",F16=\"64\"),E16=55, E16=\"55\"),0,IF(A16=\"IP\",IF(AND(D16=\"CR\",$E$121=0),0,IF(AND($E$121>0,D16=\"CR\"),IF(MIN(J16,L16)=0,L16,MIN(J16,L16)),GetRate(E16,F16,\"RA\"))),IF(A16=\"OP\",IF(AND(D16=\"CR\",$F$121=0),0,IF(AND($F$121>0,D16=\"CR\"),IF(MIN(J16,L16)=0,L16,MIN(J16,L16)),IF(C16=\"S\",O16,GetRate(E16,F16,\"RA\")))))))","v":1351},{"$f":"IF(OR(AND(E16=60,F16=64),AND(E16=\"60\",F16=\"64\"),E16=55, E16=\"55\"),0,IF(A16=\"IP\",IF(AND(D16=\"CR\",$E$121=0),0,IF(AND($E$121>0,D16=\"CR\"),IF(MIN(J16,L16)=0,L16,MIN(J16,L16)),GetRate(E16,F16,\"RA\"))),IF(A16=\"OP\",IF(AND(D16=\"CR\",$F$121=0),0,IF(AND($F$121>0,D16=\"CR\"),IF(MIN(J16,L16)=0,L16,MIN(J16,L16)),GetRate(E16,F16,\"RA\"))))))","v":1351},{"$f":"IF(J16=0,L16,IF(D16=\"NR\",N16,IF(A16=\"IP\",IF($E$119=\"N/A\",IF(MIN(J16,L16)=0,L16,MIN(J16,L16)),IF($E$119=\"CR\",I16,IF($E$119=\"CMA\",J16,IF($E$119=\"NR/CR\",N16,MIN(J16,L16))))),IF(A16=\"OP\",IF($F$119=\"N/A\",IF(MIN(J16,L16)=0,L16,MIN(J16,L16)),IF($F$119=\"CR\",I16,IF($F$119=\"CMA\",J16,IF($E$119=\"NR/CR\",N16,MIN(J16,L16)))))))))","v":1393.6043552000001},1393604.3552000001,null,null,null,null,null,null,{"$f":"IF(E16>0,IF(MH1901_Schedule_B!H21+MH1901_Schedule_B!K21+MH1901_Schedule_B!N21+MH1901_Schedule_B!P21+MH1901_Schedule_B!R21+MH1901_Schedule_B!T21+MH1901_Schedule_B!V21+MH1901_Schedule_B!X21+MH1901_Schedule_B!Z21+MH1901_Schedule_B!AB21+MH1901_Schedule_B!AD21+MH1901_Schedule_B!AF21+MH1901_Schedule_B!AH21+MH1901_Schedule_B!AJ21+MH1901_Schedule_B!AL21+MH1901_Schedule_B!AN21+MH1901_Schedule_B!AP21+MH1901_Schedule_B!AR21+MH1901_Schedule_B!AT21+MH1901_Schedule_B!AV21+MH1901_Schedule_B!AX21+MH1901_Schedule_B!AZ21+MH1901_Schedule_B!BB21+MH1901_Schedule_B!BD21+MH1901_Schedule_B!BF21>SUM(R16:W16),\"ERROR\",SUM(R16:W16)))","v":0},null,0,{"$f":"Q16-X16","v":1393604.3552000001}]
["IP",3,null,{"$f":"MH1901_Schedule_C!D22","v":"HOSP"},{"$f":"MH1901_Schedule_C!E22","v":"05"},{"$f":"MH1901_Schedule_C!F22","v":"15"},{"$f":"MH1901_Schedule_C!L22","v":6202634.4625000004},{"$f":"IF(OR(AND(E17=\"60\", F17=\"70\"),AND(E17=\"60\", F17=\"71\"),AND(E17=\"60\", F17=\"72\"),AND(E17=\"60\", F17=\"75\"),AND(E17=\"60\", F17=\"78\")), 0,MH1901_Schedule_B!E22)","v":5890},1053.0788561120544,{"$f":"IF(OR(E17=\"55\", E17=55), 0, IF(ISNA(VLOOKUP(E17&F17,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E17&F17,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":1349.67},null,1053.0788561120544,1351,1351,1351,1053.0788561120544,6202634.4625000004,null,null,null,null,null,null,{"$f":"IF(E17>0,IF(MH1901_Schedule_B!H22+MH1901_Schedule_B!K22+MH1901_Schedule_B!N22+MH1901_Schedule_B!P22+MH1901_Schedule_B!R22+MH1901_Schedule_B!T22+MH1901_Schedule_B!V22+MH1901_Schedule_B!X22+MH1901_Schedule_B!Z22+MH1901_Schedule_B!AB22+MH1901_Schedule_B!AD22+MH1901_Schedule_B!AF22+MH1901_Schedule_B!AH22+MH1901_Schedule_B!AJ22+MH1901_Schedule_B!AL22+MH1901_Schedule_B!AN22+MH1901_Schedule_B!AP22+MH1901_Schedule_B!AR22+MH1901_Schedule_B!AT22+MH1901_Schedule_B!AV22+MH1901_Schedule_B!AX22+MH1901_Schedule_B!AZ22+MH1901_Schedule_B!BB22+MH1901_Schedule_B!BD22+MH1901_Schedule_B!BF22>SUM(R17:W17),\"ERROR\",SUM(R17:W17)))","v":0},null,0,6202634.4625000004]
["IP",4,null,{"$f":"MH1901_Schedule_C!D23","v":"HOSP"},{"$f":"MH1901_Schedule_C!E23","v":"05"},{"$f":"MH1901_Schedule_C!F23","v":"15"},{"$f":"MH1901_Schedule_C!L23","v":3344650.4523999998},{"$f":"IF(OR(AND(E18=\"60\", F18=\"70\"),AND(E18=\"60\", F18=\"71\"),AND(E18=\"60\", F18=\"72\"),AND(E18=\"60\", F18=\"75\"),AND(E18=\"60\", F18=\"78\")), 0,MH1901_Schedule_B!E23)","v":2400},1393.6043551666667,{"$f":"IF(OR(E18=\"55\", E18=55), 0, IF(ISNA(VLOOKUP(E18&F18,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E18&F18,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":1349.67},null,1393.6043551666667,1351,1351,1351,1393.6043551666667,3344650.4523999998,null,null,null,null,null,null,{"$f":"IF(E18>0,IF(MH1901_Schedule_B!H23+MH1901_Schedule_B!K23+MH1901_Schedule_B!N23+MH1901_Schedule_B!P23+MH1901_Schedule_B!R23+MH1901_Schedule_B!T23+MH1901_Schedule_B!V23+MH1901_Schedule_B!X23+MH1901_Schedule_B!Z23+MH1901_Schedule_B!AB23+MH1901_Schedule_B!AD23+MH1901_Schedule_B!AF23+MH1901_Schedule_B!AH23+MH1901_Schedule_B!AJ23+MH1901_Schedule_B!AL23+MH1901_Schedule_B!AN23+MH1901_Schedule_B!AP23+MH1901_Schedule_B!AR23+MH1901_Schedule_B!AT23+MH1901_Schedule_B!AV23+MH1901_Schedule_B!AX23+MH1901_Schedule_B!AZ23+MH1901_Schedule_B!BB23+MH1901_Schedule_B!BD23+MH1901_Schedule_B!BF23>SUM(R18:W18),\"ERROR\",SUM(R18:W18)))","v":0},null,0,3344650.4523999998]
["IP",5,null,{"$f":"MH1901_Schedule_C!D24","v":"HOSP"},{"$f":"MH1901_Schedule_C!E24","v":"05"},{"$f":"MH1901_Schedule_C!F24","v":"19"},{"$f":"MH1901_Schedule_C!L24","v":294862.0797},{"$f":"IF(OR(AND(E19=\"60\", F19=\"70\"),AND(E19=\"60\", F19=\"71\"),AND(E19=\"60\", F19=\"72\"),AND(E19=\"60\", F19=\"75\"),AND(E19=\"60\", F19=\"78\")), 0,MH1901_Schedule_B!E24)","v":280},1053.0788560714286,{"$f":"IF(OR(E19=\"55\", E19=55), 0, IF(ISNA(VLOOKUP(E19&F19,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E19&F19,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":455.34},null,1053.0788560714286,600,600,600,1053.0788560714286,294862.0797,null,null,null,null,null,null,{"$f":"IF(E19>0,IF(MH1901_Schedule_B!H24+MH1901_Schedule_B!K24+MH1901_Schedule_B!N24+MH1901_Schedule_B!P24+MH1901_Schedule_B!R24+MH1901_Schedule_B!T24+MH1901_Schedule_B!V24+MH1901_Schedule_B!X24+MH1901_Schedule_B!Z24+MH1901_Schedule_B!AB24+MH1901_Schedule_B!AD24+MH1901_Schedule_B!AF24+MH1901_Schedule_B!AH24+MH1901_Schedule_B!AJ24+MH1901_Schedule_B!AL24+MH1901_Schedule_B!AN24+MH1901_Schedule_B!AP24+MH1901_Schedule_B!AR24+MH1901_Schedule_B!AT24+MH1901_Schedule_B!AV24+MH1901_Schedule_B!AX24+MH1901_Schedule_B!AZ24+MH1901_Schedule_B!BB24+MH1901_Schedule_B!BD24+MH1901_Schedule_B!BF24>SUM(R19:W19),\"ERROR\",SUM(R19:W19)))","v":0},null,0,294862.0797]
["IP",6,null,{"$f":"MH1901_Schedule_C!D25","v":"HOSP"},{"$f":"MH1901_Schedule_C!E25","v":"05"},{"$f":"MH1901_Schedule_C!F25","v":"19"},{"$f":"MH1901_Schedule_C!L25","v":153296.4791},{"$f":"IF(OR(AND(E20=\"60\", F20=\"70\"),AND(E20=\"60\", F20=\"71\"),AND(E20=\"60\", F20=\"72\"),AND(E20=\"60\", F20=\"75\"),AND(E20=\"60\", F20=\"78\")), 0,MH1901_Schedule_B!E25)","v":110},1393.6043554545454,{"$f":"IF(OR(E20=\"55\", E20=55), 0, IF(ISNA(VLOOKUP(E20&F20,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E20&F20,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":455.34},null,1393.6043554545454,600,600,600,1393.6043554545454,153296.4791,null,null,null,null,null,null,{"$f":"IF(E20>0,IF(MH1901_Schedule_B!H25+MH1901_Schedule_B!K25+MH1901_Schedule_B!N25+MH1901_Schedule_B!P25+MH1901_Schedule_B!R25+MH1901_Schedule_B!T25+MH1901_Schedule_B!V25+MH1901_Schedule_B!X25+MH1901_Schedule_B!Z25+MH1901_Schedule_B!AB25+MH1901_Schedule_B!AD25+MH1901_Schedule_B!AF25+MH1901_Schedule_B!AH25+MH1901_Schedule_B!AJ25+MH1901_Schedule_B!AL25+MH1901_Schedule_B!AN25+MH1901_Schedule_B!AP25+MH1901_Schedule_B!AR25+MH1901_Schedule_B!AT25+MH1901_Schedule_B!AV25+MH1901_Schedule_B!AX25+MH1901_Schedule_B!AZ25+MH1901_Schedule_B!BB25+MH1901_Schedule_B!BD25+MH1901_Schedule_B!BF25>SUM(R20:W20),\"ERROR\",SUM(R20:W20)))","v":0},null,0,153296.4791]
["OP",7,null,{"$f":"MH1901_Schedule_C!D26","v":"CR"},{"$f":"MH1901_Schedule_C!E26","v":"10"},{"$f":"MH1901_Schedule_C!F26","v":"85"},{"$f":"MH1901_Schedule_C!L26","v":588.33330000000001},{"$f":"IF(OR(AND(E21=\"60\", F21=\"70\"),AND(E21=\"60\", F21=\"71\"),AND(E21=\"60\", F21=\"72\"),AND(E21=\"60\", F21=\"75\"),AND(E21=\"60\", F21=\"78\")), 0,MH1901_Schedule_B!E26)","v":8},73.541662500000001,{"$f":"IF(OR(E21=\"55\", E21=55), 0, IF(ISNA(VLOOKUP(E21&F21,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E21&F21,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":237.72},null,73.541662500000001,73.541662500000001,0,0,73.541662500000001,588.33330000000001,null,null,null,null,null,null,{"$f":"IF(E21>0,IF(MH1901_Schedule_B!H26+MH1901_Schedule_B!K26+MH1901_Schedule_B!N26+MH1901_Schedule_B!P26+MH1901_Schedule_B!R26+MH1901_Schedule_B!T26+MH1901_Schedule_B!V26+MH1901_Schedule_B!X26+MH1901_Schedule_B!Z26+MH1901_Schedule_B!AB26+MH1901_Schedule_B!AD26+MH1901_Schedule_B!AF26+MH1901_Schedule_B!AH26+MH1901_Schedule_B!AJ26+MH1901_Schedule_B!AL26+MH1901_Schedule_B!AN26+MH1901_Schedule_B!AP26+MH1901_Schedule_B!AR26+MH1901_Schedule_B!AT26+MH1901_Schedule_B!AV26+MH1901_Schedule_B!AX26+MH1901_Schedule_B!AZ26+MH1901_Schedule_B!BB26+MH1901_Schedule_B!BD26+MH1901_Schedule_B!BF26>SUM(R21:W21),\"ERROR\",SUM(R21:W21)))","v":0},null,0,588.33330000000001]
["OP",8,null,{"$f":"MH1901_Schedule_C!D27","v":"CR"},{"$f":"MH1901_Schedule_C!E27","v":"10"},{"$f":"MH1901_Schedule_C!F27","v":"85"},{"$f":"MH1901_Schedule_C!L27","v":177.66669999999999},{"$f":"IF(OR(AND(E22=\"60\", F22=\"70\"),AND(E22=\"60\", F22=\"71\"),AND(E22=\"60\", F22=\"72\"),AND(E22=\"60\", F22=\"75\"),AND(E22=\"60\", F22=\"78\")), 0,MH1901_Schedule_B!E27)","v":2},88.833349999999996,{"$f":"IF(OR(E22=\"55\", E22=55), 0, IF(ISNA(VLOOKUP(E22&F22,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E22&F22,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":237.72},null,88.833349999999996,88.833349999999996,0,0,88.833349999999996,177.66669999999999,null,null,null,null,null,null,{"$f":"IF(E22>0,IF(MH1901_Schedule_B!H27+MH1901_Schedule_B!K27+MH1901_Schedule_B!N27+MH1901_Schedule_B!P27+MH1901_Schedule_B!R27+MH1901_Schedule_B!T27+MH1901_Schedule_B!V27+MH1901_Schedule_B!X27+MH1901_Schedule_B!Z27+MH1901_Schedule_B!AB27+MH1901_Schedule_B!AD27+MH1901_Schedule_B!AF27+MH1901_Schedule_B!AH27+MH1901_Schedule_B!AJ27+MH1901_Schedule_B!AL27+MH1901_Schedule_B!AN27+MH1901_Schedule_B!AP27+MH1901_Schedule_B!AR27+MH1901_Schedule_B!AT27+MH1901_Schedule_B!AV27+MH1901_Schedule_B!AX27+MH1901_Schedule_B!AZ27+MH1901_Schedule_B!BB27+MH1901_Schedule_B!BD27+MH1901_Schedule_B!BF27>SUM(R22:W22),\"ERROR\",SUM(R22:W22)))","v":0},null,0,177.66669999999999]
["OP",9,null,{"$f":"MH1901_Schedule_C!D28","v":"CR"},{"$f":"MH1901_Schedule_C!E28","v":"15"},{"$f":"MH1901_Schedule_C!F28","v":"04"},{"$f":"MH1901_Schedule_C!L28","v":1694418.3333000001},{"$f":"IF(OR(AND(E23=\"60\", F23=\"70\"),AND(E23=\"60\", F23=\"71\"),AND(E23=\"60\", F23=\"72\"),AND(E23=\"60\", F23=\"75\"),AND(E23=\"60\", F23=\"78\")), 0,MH1901_Schedule_B!E28)","v":1128977},1.5008439793724762,{"$f":"IF(OR(E23=\"55\", E23=55), 0, IF(ISNA(VLOOKUP(E23&F23,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E23&F23,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":2.42},null,1.5008439793724762,1.5008439793724762,0,0,1.5008439793724762,1694418.3333000001,null,null,150130,null,null,null,{"$f":"IF(E23>0,IF(MH1901_Schedule_B!H28+MH1901_Schedule_B!K28+MH1901_Schedule_B!N28+MH1901_Schedule_B!P28+MH1901_Schedule_B!R28+MH1901_Schedule_B!T28+MH1901_Schedule_B!V28+MH1901_Schedule_B!X28+MH1901_Schedule_B!Z28+MH1901_Schedule_B!AB28+MH1901_Schedule_B!AD28+MH1901_Schedule_B!AF28+MH1901_Schedule_B!AH28+MH1901_Schedule_B!AJ28+MH1901_Schedule_B!AL28+MH1901_Schedule_B!AN28+MH1901_Schedule_B!AP28+MH1901_Schedule_B!AR28+MH1901_Schedule_B!AT28+MH1901_Schedule_B!AV28+MH1901_Schedule_B!AX28+MH1901_Schedule_B!AZ28+MH1901_Schedule_B!BB28+MH1901_Schedule_B!BD28+MH1901_Schedule_B!BF28>SUM(R23:W23),\"ERROR\",SUM(R23:W23)))","v":150130},null,0,1544288.3333000001]
["OP",10,null,{"$f":"MH1901_Schedule_C!D29","v":"CR"},{"$f":"MH1901_Schedule_C!E29","v":"15"},{"$f":"MH1901_Schedule_C!F29","v":"04"},{"$f":"MH1901_Schedule_C!L29","v":338883.6667},{"$f":"IF(OR(AND(E24=\"60\", F24=\"70\"),AND(E24=\"60\", F24=\"71\"),AND(E24=\"60\", F24=\"72\"),AND(E24=\"60\", F24=\"75\"),AND(E24=\"60\", F24=\"78\")), 0,MH1901_Schedule_B!E29)","v":145000},2.3371287358620689,{"$f":"IF(OR(E24=\"55\", E24=55), 0, IF(ISNA(VLOOKUP(E24&F24,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E24&F24,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":2.42},null,2.3371287358620689,2.3371287358620689,0,0,2.3371287358620689,338883.6667,null,null,null,null,null,null,{"$f":"IF(E24>0,IF(MH1901_Schedule_B!H29+MH1901_Schedule_B!K29+MH1901_Schedule_B!N29+MH1901_Schedule_B!P29+MH1901_Schedule_B!R29+MH1901_Schedule_B!T29+MH1901_Schedule_B!V29+MH1901_Schedule_B!X29+MH1901_Schedule_B!Z29+MH1901_Schedule_B!AB29+MH1901_Schedule_B!AD29+MH1901_Schedule_B!AF29+MH1901_Schedule_B!AH29+MH1901_Schedule_B!AJ29+MH1901_Schedule_B!AL29+MH1901_Schedule_B!AN29+MH1901_Schedule_B!AP29+MH1901_Schedule_B!AR29+MH1901_Schedule_B!AT29+MH1901_Schedule_B!AV29+MH1901_Schedule_B!AX29+MH1901_Schedule_B!AZ29+MH1901_Schedule_B!BB29+MH1901_Schedule_B!BD29+MH1901_Schedule_B!BF29>SUM(R24:W24),\"ERROR\",SUM(R24:W24)))","v":0},null,0,338883.6667]
["OP",11,null,{"$f":"MH1901_Schedule_C!D30","v":"CR"},{"$f":"MH1901_Schedule_C!E30","v":"15"},{"$f":"MH1901_Schedule_C!F30","v":"10"},{"$f":"MH1901_Schedule_C!L30","v":2412366.6666999999},{"$f":"IF(OR(AND(E25=\"60\", F25=\"70\"),AND(E25=\"60\", F25=\"71\"),AND(E25=\"60\", F25=\"72\"),AND(E25=\"60\", F25=\"75\"),AND(E25=\"60\", F25=\"78\")), 0,MH1901_Schedule_B!E30)","v":1144645},2.1075238756994525,{"$f":"IF(OR(E25=\"55\", E25=55), 0, IF(ISNA(VLOOKUP(E25&F25,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E25&F25,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":3.14},null,2.1075238756994525,2.1075238756994525,0,0,2.1075238756994525,2412366.6666999999,null,null,null,null,null,null,{"$f":"IF(E25>0,IF(MH1901_Schedule_B!H30+MH1901_Schedule_B!K30+MH1901_Schedule_B!N30+MH1901_Schedule_B!P30+MH1901_Schedule_B!R30+MH1901_Schedule_B!T30+MH1901_Schedule_B!V30+MH1901_Schedule_B!X30+MH1901_Schedule_B!Z30+MH1901_Schedule_B!AB30+MH1901_Schedule_B!AD30+MH1901_Schedule_B!AF30+MH1901_Schedule_B!AH30+MH1901_Schedule_B!AJ30+MH1901_Schedule_B!AL30+MH1901_Schedule_B!AN30+MH1901_Schedule_B!AP30+MH1901_Schedule_B!AR30+MH1901_Schedule_B!AT30+MH1901_Schedule_B!AV30+MH1901_Schedule_B!AX30+MH1901_Schedule_B!AZ30+MH1901_Schedule_B!BB30+MH1901_Schedule_B!BD30+MH1901_Schedule_B!BF30>SUM(R25:W25),\"ERROR\",SUM(R25:W25)))","v":0},null,0,2412366.6666999999]
["OP",12,null,{"$f":"MH1901_Schedule_C!D31","v":"CR"},{"$f":"MH1901_Schedule_C!E31","v":"15"},{"$f":"MH1901_Schedule_C!F31","v":"10"},{"$f":"MH1901_Schedule_C!L31","v":482473.3333},{"$f":"IF(OR(AND(E26=\"60\", F26=\"70\"),AND(E26=\"60\", F26=\"71\"),AND(E26=\"60\", F26=\"72\"),AND(E26=\"60\", F26=\"75\"),AND(E26=\"60\", F26=\"78\")), 0,MH1901_Schedule_B!E31)","v":125000},3.8597866663999998,{"$f":"IF(OR(E26=\"55\", E26=55), 0, IF(ISNA(VLOOKUP(E26&F26,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E26&F26,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":3.14},null,3.8597866663999998,3.8597866663999998,0,0,3.8597866663999998,482473.3333,null,null,665,null,null,null,{"$f":"IF(E26>0,IF(MH1901_Schedule_B!H31+MH1901_Schedule_B!K31+MH1901_Schedule_B!N31+MH1901_Schedule_B!P31+MH1901_Schedule_B!R31+MH1901_Schedule_B!T31+MH1901_Schedule_B!V31+MH1901_Schedule_B!X31+MH1901_Schedule_B!Z31+MH1901_Schedule_B!AB31+MH1901_Schedule_B!AD31+MH1901_Schedule_B!AF31+MH1901_Schedule_B!AH31+MH1901_Schedule_B!AJ31+MH1901_Schedule_B!AL31+MH1901_Schedule_B!AN31+MH1901_Schedule_B!AP31+MH1901_Schedule_B!AR31+MH1901_Schedule_B!AT31+MH1901_Schedule_B!AV31+MH1901_Schedule_B!AX31+MH1901_Schedule_B!AZ31+MH1901_Schedule_B!BB31+MH1901_Schedule_B!BD31+MH1901_Schedule_B!BF31>SUM(R26:W26),\"ERROR\",SUM(R26:W26)))","v":665},null,0,481808.3333]
["OP",13,null,{"$f":"MH1901_Schedule_C!D32","v":"CR"},{"$f":"MH1901_Schedule_C!E32","v":"15"},{"$f":"MH1901_Schedule_C!F32","v":"42"},{"$f":"MH1901_Schedule_C!L32","v":8684679.1666999999},{"$f":"IF(OR(AND(E27=\"60\", F27=\"70\"),AND(E27=\"60\", F27=\"71\"),AND(E27=\"60\", F27=\"72\"),AND(E27=\"60\", F27=\"75\"),AND(E27=\"60\", F27=\"78\")), 0,MH1901_Schedule_B!E32)","v":4075802},2.1307902510229888,{"$f":"IF(OR(E27=\"55\", E27=55), 0, IF(ISNA(VLOOKUP(E27&F27,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E27&F27,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":3.14},null,2.1307902510229888,2.1307902510229888,0,0,2.1307902510229888,8684679.1666999999,null,null,null,null,null,null,{"$f":"IF(E27>0,IF(MH1901_Schedule_B!H32+MH1901_Schedule_B!K32+MH1901_Schedule_B!N32+MH1901_Schedule_B!P32+MH1901_Schedule_B!R32+MH1901_Schedule_B!T32+MH1901_Schedule_B!V32+MH1901_Schedule_B!X32+MH1901_Schedule_B!Z32+MH1901_Schedule_B!AB32+MH1901_Schedule_B!AD32+MH1901_Schedule_B!AF32+MH1901_Schedule_B!AH32+MH1901_Schedule_B!AJ32+MH1901_Schedule_B!AL32+MH1901_Schedule_B!AN32+MH1901_Schedule_B!AP32+MH1901_Schedule_B!AR32+MH1901_Schedule_B!AT32+MH1901_Schedule_B!AV32+MH1901_Schedule_B!AX32+MH1901_Schedule_B!AZ32+MH1901_Schedule_B!BB32+MH1901_Schedule_B!BD32+MH1901_Schedule_B!BF32>SUM(R27:W27),\"ERROR\",SUM(R27:W27)))","v":0},null,0,8684679.1666999999]
["OP",14,null,{"$f":"MH1901_Schedule_C!D33","v":"CR"},{"$f":"MH1901_Schedule_C!E33","v":"15"},{"$f":"MH1901_Schedule_C!F33","v":"42"},{"$f":"MH1901_Schedule_C!L33","v":1736935.8333000001},{"$f":"IF(OR(AND(E28=\"60\", F28=\"70\"),AND(E28=\"60\", F28=\"71\"),AND(E28=\"60\", F28=\"72\"),AND(E28=\"60\", F28=\"75\"),AND(E28=\"60\", F28=\"78\")), 0,MH1901_Schedule_B!E33)","v":495000},3.5089612793939393,{"$f":"IF(OR(E28=\"55\", E28=55), 0, IF(ISNA(VLOOKUP(E28&F28,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E28&F28,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":3.14},null,3.5089612793939393,3.5089612793939393,0,0,3.5089612793939393,1736935.8333000001,null,null,1397,null,null,null,{"$f":"IF(E28>0,IF(MH1901_Schedule_B!H33+MH1901_Schedule_B!K33+MH1901_Schedule_B!N33+MH1901_Schedule_B!P33+MH1901_Schedule_B!R33+MH1901_Schedule_B!T33+MH1901_Schedule_B!V33+MH1901_Schedule_B!X33+MH1901_Schedule_B!Z33+MH1901_Schedule_B!AB33+MH1901_Schedule_B!AD33+MH1901_Schedule_B!AF33+MH1901_Schedule_B!AH33+MH1901_Schedule_B!AJ33+MH1901_Schedule_B!AL33+MH1901_Schedule_B!AN33+MH1901_Schedule_B!AP33+MH1901_Schedule_B!AR33+MH1901_Schedule_B!AT33+MH1901_Schedule_B!AV33+MH1901_Schedule_B!AX33+MH1901_Schedule_B!AZ33+MH1901_Schedule_B!BB33+MH1901_Schedule_B!BD33+MH1901_Schedule_B!BF33>SUM(R28:W28),\"ERROR\",SUM(R28:W28)))","v":1397},null,0,1735538.8333000001]
["OP",15,null,{"$f":"MH1901_Schedule_C!D34","v":"CR"},{"$f":"MH1901_Schedule_C!E34","v":"15"},{"$f":"MH1901_Schedule_C!F34","v":"52"},{"$f":"MH1901_Schedule_C!L34","v":156169.1667},{"$f":"IF(OR(AND(E29=\"60\", F29=\"70\"),AND(E29=\"60\", F29=\"71\"),AND(E29=\"60\", F29=\"72\"),AND(E29=\"60\", F29=\"75\"),AND(E29=\"60\", F29=\"78\")), 0,MH1901_Schedule_B!E34)","v":70194},2.2248221600136766,{"$f":"IF(OR(E29=\"55\", E29=55), 0, IF(ISNA(VLOOKUP(E29&F29,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E29&F29,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":3.14},null,2.2248221600136766,2.2248221600136766,0,0,2.2248221600136766,156169.1667,null,null,null,null,null,null,{"$f":"IF(E29>0,IF(MH1901_Schedule_B!H34+MH1901_Schedule_B!K34+MH1901_Schedule_B!N34+MH1901_Schedule_B!P34+MH1901_Schedule_B!R34+MH1901_Schedule_B!T34+MH1901_Schedule_B!V34+MH1901_Schedule_B!X34+MH1901_Schedule_B!Z34+MH1901_Schedule_B!AB34+MH1901_Schedule_B!AD34+MH1901_Schedule_B!AF34+MH1901_Schedule_B!AH34+MH1901_Schedule_B!AJ34+MH1901_Schedule_B!AL34+MH1901_Schedule_B!AN34+MH1901_Schedule_B!AP34+MH1901_Schedule_B!AR34+MH1901_Schedule_B!AT34+MH1901_Schedule_B!AV34+MH1901_Schedule_B!AX34+MH1901_Schedule_B!AZ34+MH1901_Schedule_B!BB34+MH1901_Schedule_B!BD34+MH1901_Schedule_B!BF34>SUM(R29:W29),\"ERROR\",SUM(R29:W29)))","v":0},null,0,156169.1667]
["OP",16,null,{"$f":"MH1901_Schedule_C!D35","v":"CR"},{"$f":"MH1901_Schedule_C!E35","v":"15"},{"$f":"MH1901_Schedule_C!F35","v":"52"},{"$f":"MH1901_Schedule_C!L35","v":31233.833299999998},{"$f":"IF(OR(AND(E30=\"60\", F30=\"70\"),AND(E30=\"60\", F30=\"71\"),AND(E30=\"60\", F30=\"72\"),AND(E30=\"60\", F30=\"75\"),AND(E30=\"60\", F30=\"78\")), 0,MH1901_Schedule_B!E35)","v":12000},2.6028194416666666,{"$f":"IF(OR(E30=\"55\", E30=55), 0, IF(ISNA(VLOOKUP(E30&F30,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E30&F30,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":3.14},null,2.6028194416666666,2.6028194416666666,0,0,2.6028194416666666,31233.833299999998,null,null,214,null,null,null,{"$f":"IF(E30>0,IF(MH1901_Schedule_B!H35+MH1901_Schedule_B!K35+MH1901_Schedule_B!N35+MH1901_Schedule_B!P35+MH1901_Schedule_B!R35+MH1901_Schedule_B!T35+MH1901_Schedule_B!V35+MH1901_Schedule_B!X35+MH1901_Schedule_B!Z35+MH1901_Schedule_B!AB35+MH1901_Schedule_B!AD35+MH1901_Schedule_B!AF35+MH1901_Schedule_B!AH35+MH1901_Schedule_B!AJ35+MH1901_Schedule_B!AL35+MH1901_Schedule_B!AN35+MH1901_Schedule_B!AP35+MH1901_Schedule_B!AR35+MH1901_Schedule_B!AT35+MH1901_Schedule_B!AV35+MH1901_Schedule_B!AX35+MH1901_Schedule_B!AZ35+MH1901_Schedule_B!BB35+MH1901_Schedule_B!BD35+MH1901_Schedule_B!BF35>SUM(R30:W30),\"ERROR\",SUM(R30:W30)))","v":214},null,0,31019.833299999998]
["OP",17,null,{"$f":"MH1901_Schedule_C!D36","v":"CR"},{"$f":"MH1901_Schedule_C!E36","v":"15"},{"$f":"MH1901_Schedule_C!F36","v":"62"},{"$f":"MH1901_Schedule_C!L36","v":2701905},{"$f":"IF(OR(AND(E31=\"60\", F31=\"70\"),AND(E31=\"60\", F31=\"71\"),AND(E31=\"60\", F31=\"72\"),AND(E31=\"60\", F31=\"75\"),AND(E31=\"60\", F31=\"78\")), 0,MH1901_Schedule_B!E36)","v":683084},3.955450574160718,{"$f":"IF(OR(E31=\"55\", E31=55), 0, IF(ISNA(VLOOKUP(E31&F31,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E31&F31,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":5.78},null,3.955450574160718,3.955450574160718,0,0,3.955450574160718,2701905,null,null,null,null,null,null,{"$f":"IF(E31>0,IF(MH1901_Schedule_B!H36+MH1901_Schedule_B!K36+MH1901_Schedule_B!N36+MH1901_Schedule_B!P36+MH1901_Schedule_B!R36+MH1901_Schedule_B!T36+MH1901_Schedule_B!V36+MH1901_Schedule_B!X36+MH1901_Schedule_B!Z36+MH1901_Schedule_B!AB36+MH1901_Schedule_B!AD36+MH1901_Schedule_B!AF36+MH1901_Schedule_B!AH36+MH1901_Schedule_B!AJ36+MH1901_Schedule_B!AL36+MH1901_Schedule_B!AN36+MH1901_Schedule_B!AP36+MH1901_Schedule_B!AR36+MH1901_Schedule_B!AT36+MH1901_Schedule_B!AV36+MH1901_Schedule_B!AX36+MH1901_Schedule_B!AZ36+MH1901_Schedule_B!BB36+MH1901_Schedule_B!BD36+MH1901_Schedule_B!BF36>SUM(R31:W31),\"ERROR\",SUM(R31:W31)))","v":0},null,0,2701905]
["OP",18,null,{"$f":"MH1901_Schedule_C!D37","v":"CR"},{"$f":"MH1901_Schedule_C!E37","v":"15"},{"$f":"MH1901_Schedule_C!F37","v":"62"},{"$f":"MH1901_Schedule_C!L37","v":396381},{"$f":"IF(OR(AND(E32=\"60\", F32=\"70\"),AND(E32=\"60\", F32=\"71\"),AND(E32=\"60\", F32=\"72\"),AND(E32=\"60\", F32=\"75\"),AND(E32=\"60\", F32=\"78\")), 0,MH1901_Schedule_B!E37)","v":89000},4.4537191011235953,{"$f":"IF(OR(E32=\"55\", E32=55), 0, IF(ISNA(VLOOKUP(E32&F32,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E32&F32,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":5.78},null,4.4537191011235953,4.4537191011235953,0,0,4.4537191011235953,396381,null,null,2120,null,null,null,{"$f":"IF(E32>0,IF(MH1901_Schedule_B!H37+MH1901_Schedule_B!K37+MH1901_Schedule_B!N37+MH1901_Schedule_B!P37+MH1901_Schedule_B!R37+MH1901_Schedule_B!T37+MH1901_Schedule_B!V37+MH1901_Schedule_B!X37+MH1901_Schedule_B!Z37+MH1901_Schedule_B!AB37+MH1901_Schedule_B!AD37+MH1901_Schedule_B!AF37+MH1901_Schedule_B!AH37+MH1901_Schedule_B!AJ37+MH1901_Schedule_B!AL37+MH1901_Schedule_B!AN37+MH1901_Schedule_B!AP37+MH1901_Schedule_B!AR37+MH1901_Schedule_B!AT37+MH1901_Schedule_B!AV37+MH1901_Schedule_B!AX37+MH1901_Schedule_B!AZ37+MH1901_Schedule_B!BB37+MH1901_Schedule_B!BD37+MH1901_Schedule_B!BF37>SUM(R32:W32),\"ERROR\",SUM(R32:W32)))","v":2120},null,0,394261]
["OP",19,null,{"$f":"MH1901_Schedule_C!D38","v":"CR"},{"$f":"MH1901_Schedule_C!E38","v":"15"},{"$f":"MH1901_Schedule_C!F38","v":"77"},{"$f":"MH1901_Schedule_C!L38","v":124575},{"$f":"IF(OR(AND(E33=\"60\", F33=\"70\"),AND(E33=\"60\", F33=\"71\"),AND(E33=\"60\", F33=\"72\"),AND(E33=\"60\", F33=\"75\"),AND(E33=\"60\", F33=\"78\")), 0,MH1901_Schedule_B!E38)","v":40704},3.0605100235849059,{"$f":"IF(OR(E33=\"55\", E33=55), 0, IF(ISNA(VLOOKUP(E33&F33,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E33&F33,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":4.66},null,3.0605100235849059,3.0605100235849059,0,0,3.0605100235849059,124575.00000000001,null,null,null,null,null,null,{"$f":"IF(E33>0,IF(MH1901_Schedule_B!H38+MH1901_Schedule_B!K38+MH1901_Schedule_B!N38+MH1901_Schedule_B!P38+MH1901_Schedule_B!R38+MH1901_Schedule_B!T38+MH1901_Schedule_B!V38+MH1901_Schedule_B!X38+MH1901_Schedule_B!Z38+MH1901_Schedule_B!AB38+MH1901_Schedule_B!AD38+MH1901_Schedule_B!AF38+MH1901_Schedule_B!AH38+MH1901_Schedule_B!AJ38+MH1901_Schedule_B!AL38+MH1901_Schedule_B!AN38+MH1901_Schedule_B!AP38+MH1901_Schedule_B!AR38+MH1901_Schedule_B!AT38+MH1901_Schedule_B!AV38+MH1901_Schedule_B!AX38+MH1901_Schedule_B!AZ38+MH1901_Schedule_B!BB38+MH1901_Schedule_B!BD38+MH1901_Schedule_B!BF38>SUM(R33:W33),\"ERROR\",SUM(R33:W33)))","v":0},null,0,124575.00000000001]
["OP",20,null,{"$f":"MH1901_Schedule_C!D39","v":"CR"},{"$f":"MH1901_Schedule_C!E39","v":"15"},{"$f":"MH1901_Schedule_C!F39","v":"77"},{"$f":"MH1901_Schedule_C!L39","v":21315},{"$f":"IF(OR(AND(E34=\"60\", F34=\"70\"),AND(E34=\"60\", F34=\"71\"),AND(E34=\"60\", F34=\"72\"),AND(E34=\"60\", F34=\"75\"),AND(E34=\"60\", F34=\"78\")), 0,MH1901_Schedule_B!E39)","v":5000},4.2629999999999999,{"$f":"IF(OR(E34=\"55\", E34=55), 0, IF(ISNA(VLOOKUP(E34&F34,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E34&F34,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":4.66},null,4.2629999999999999,4.2629999999999999,0,0,4.2629999999999999,21315,null,null,null,null,null,null,{"$f":"IF(E34>0,IF(MH1901_Schedule_B!H39+MH1901_Schedule_B!K39+MH1901_Schedule_B!N39+MH1901_Schedule_B!P39+MH1901_Schedule_B!R39+MH1901_Schedule_B!T39+MH1901_Schedule_B!V39+MH1901_Schedule_B!X39+MH1901_Schedule_B!Z39+MH1901_Schedule_B!AB39+MH1901_Schedule_B!AD39+MH1901_Schedule_B!AF39+MH1901_Schedule_B!AH39+MH1901_Schedule_B!AJ39+MH1901_Schedule_B!AL39+MH1901_Schedule_B!AN39+MH1901_Schedule_B!AP39+MH1901_Schedule_B!AR39+MH1901_Schedule_B!AT39+MH1901_Schedule_B!AV39+MH1901_Schedule_B!AX39+MH1901_Schedule_B!AZ39+MH1901_Schedule_B!BB39+MH1901_Schedule_B!BD39+MH1901_Schedule_B!BF39>SUM(R34:W34),\"ERROR\",SUM(R34:W34)))","v":0},null,0,21315]
["OP",21,null,{"$f":"MH1901_Schedule_C!D40","v":"CR"},{"$f":"MH1901_Schedule_C!E40","v":"45"},{"$f":"MH1901_Schedule_C!F40","v":"10"},{"$f":"MH1901_Schedule_C!L40","v":11724.6667},{"$f":"IF(OR(AND(E35=\"60\", F35=\"70\"),AND(E35=\"60\", F35=\"71\"),AND(E35=\"60\", F35=\"72\"),AND(E35=\"60\", F35=\"75\"),AND(E35=\"60\", F35=\"78\")), 0,MH1901_Schedule_B!E40)","v":127},92.320210236220476,{"$f":"IF(OR(E35=\"55\", E35=55), 0, IF(ISNA(VLOOKUP(E35&F35,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E35&F35,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,92.320210236220476,92.320210236220476,0,0,92.320210236220476,11724.6667,null,null,null,null,null,null,{"$f":"IF(E35>0,IF(MH1901_Schedule_B!H40+MH1901_Schedule_B!K40+MH1901_Schedule_B!N40+MH1901_Schedule_B!P40+MH1901_Schedule_B!R40+MH1901_Schedule_B!T40+MH1901_Schedule_B!V40+MH1901_Schedule_B!X40+MH1901_Schedule_B!Z40+MH1901_Schedule_B!AB40+MH1901_Schedule_B!AD40+MH1901_Schedule_B!AF40+MH1901_Schedule_B!AH40+MH1901_Schedule_B!AJ40+MH1901_Schedule_B!AL40+MH1901_Schedule_B!AN40+MH1901_Schedule_B!AP40+MH1901_Schedule_B!AR40+MH1901_Schedule_B!AT40+MH1901_Schedule_B!AV40+MH1901_Schedule_B!AX40+MH1901_Schedule_B!AZ40+MH1901_Schedule_B!BB40+MH1901_Schedule_B!BD40+MH1901_Schedule_B!BF40>SUM(R35:W35),\"ERROR\",SUM(R35:W35)))","v":0},null,0,11724.6667]
["OP",22,null,{"$f":"MH1901_Schedule_C!D41","v":"CR"},{"$f":"MH1901_Schedule_C!E41","v":"45"},{"$f":"MH1901_Schedule_C!F41","v":"10"},{"$f":"MH1901_Schedule_C!L41","v":5862.3333000000002},{"$f":"IF(OR(AND(E36=\"60\", F36=\"70\"),AND(E36=\"60\", F36=\"71\"),AND(E36=\"60\", F36=\"72\"),AND(E36=\"60\", F36=\"75\"),AND(E36=\"60\", F36=\"78\")), 0,MH1901_Schedule_B!E41)","v":50},117.246666,{"$f":"IF(OR(E36=\"55\", E36=55), 0, IF(ISNA(VLOOKUP(E36&F36,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E36&F36,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,117.246666,117.246666,0,0,117.246666,5862.3333000000002,null,null,null,null,null,null,{"$f":"IF(E36>0,IF(MH1901_Schedule_B!H41+MH1901_Schedule_B!K41+MH1901_Schedule_B!N41+MH1901_Schedule_B!P41+MH1901_Schedule_B!R41+MH1901_Schedule_B!T41+MH1901_Schedule_B!V41+MH1901_Schedule_B!X41+MH1901_Schedule_B!Z41+MH1901_Schedule_B!AB41+MH1901_Schedule_B!AD41+MH1901_Schedule_B!AF41+MH1901_Schedule_B!AH41+MH1901_Schedule_B!AJ41+MH1901_Schedule_B!AL41+MH1901_Schedule_B!AN41+MH1901_Schedule_B!AP41+MH1901_Schedule_B!AR41+MH1901_Schedule_B!AT41+MH1901_Schedule_B!AV41+MH1901_Schedule_B!AX41+MH1901_Schedule_B!AZ41+MH1901_Schedule_B!BB41+MH1901_Schedule_B!BD41+MH1901_Schedule_B!BF41>SUM(R36:W36),\"ERROR\",SUM(R36:W36)))","v":0},null,0,5862.3333000000002]
["OP",23,null,{"$f":"MH1901_Schedule_C!D42","v":"CR"},{"$f":"MH1901_Schedule_C!E42","v":"45"},{"$f":"MH1901_Schedule_C!F42","v":"20"},{"$f":"MH1901_Schedule_C!L42","v":3179.3332999999998},{"$f":"IF(OR(AND(E37=\"60\", F37=\"70\"),AND(E37=\"60\", F37=\"71\"),AND(E37=\"60\", F37=\"72\"),AND(E37=\"60\", F37=\"75\"),AND(E37=\"60\", F37=\"78\")), 0,MH1901_Schedule_B!E42)","v":38},83.666665789473683,{"$f":"IF(OR(E37=\"55\", E37=55), 0, IF(ISNA(VLOOKUP(E37&F37,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E37&F37,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,83.666665789473683,83.666665789473683,0,0,83.666665789473683,3179.3332999999998,null,null,null,null,null,null,{"$f":"IF(E37>0,IF(MH1901_Schedule_B!H42+MH1901_Schedule_B!K42+MH1901_Schedule_B!N42+MH1901_Schedule_B!P42+MH1901_Schedule_B!R42+MH1901_Schedule_B!T42+MH1901_Schedule_B!V42+MH1901_Schedule_B!X42+MH1901_Schedule_B!Z42+MH1901_Schedule_B!AB42+MH1901_Schedule_B!AD42+MH1901_Schedule_B!AF42+MH1901_Schedule_B!AH42+MH1901_Schedule_B!AJ42+MH1901_Schedule_B!AL42+MH1901_Schedule_B!AN42+MH1901_Schedule_B!AP42+MH1901_Schedule_B!AR42+MH1901_Schedule_B!AT42+MH1901_Schedule_B!AV42+MH1901_Schedule_B!AX42+MH1901_Schedule_B!AZ42+MH1901_Schedule_B!BB42+MH1901_Schedule_B!BD42+MH1901_Schedule_B!BF42>SUM(R37:W37),\"ERROR\",SUM(R37:W37)))","v":0},null,0,3179.3332999999998]
["OP",24,null,{"$f":"MH1901_Schedule_C!D43","v":"CR"},{"$f":"MH1901_Schedule_C!E43","v":"45"},{"$f":"MH1901_Schedule_C!F43","v":"20"},{"$f":"MH1901_Schedule_C!L43","v":1589.6667},{"$f":"IF(OR(AND(E38=\"60\", F38=\"70\"),AND(E38=\"60\", F38=\"71\"),AND(E38=\"60\", F38=\"72\"),AND(E38=\"60\", F38=\"75\"),AND(E38=\"60\", F38=\"78\")), 0,MH1901_Schedule_B!E43)","v":10},158.96666999999999,{"$f":"IF(OR(E38=\"55\", E38=55), 0, IF(ISNA(VLOOKUP(E38&F38,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E38&F38,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,158.96666999999999,158.96666999999999,0,0,158.96666999999999,1589.6667,null,null,null,null,null,null,{"$f":"IF(E38>0,IF(MH1901_Schedule_B!H43+MH1901_Schedule_B!K43+MH1901_Schedule_B!N43+MH1901_Schedule_B!P43+MH1901_Schedule_B!R43+MH1901_Schedule_B!T43+MH1901_Schedule_B!V43+MH1901_Schedule_B!X43+MH1901_Schedule_B!Z43+MH1901_Schedule_B!AB43+MH1901_Schedule_B!AD43+MH1901_Schedule_B!AF43+MH1901_Schedule_B!AH43+MH1901_Schedule_B!AJ43+MH1901_Schedule_B!AL43+MH1901_Schedule_B!AN43+MH1901_Schedule_B!AP43+MH1901_Schedule_B!AR43+MH1901_Schedule_B!AT43+MH1901_Schedule_B!AV43+MH1901_Schedule_B!AX43+MH1901_Schedule_B!AZ43+MH1901_Schedule_B!BB43+MH1901_Schedule_B!BD43+MH1901_Schedule_B!BF43>SUM(R38:W38),\"ERROR\",SUM(R38:W38)))","v":0},null,0,1589.6667]
["OP",25,null,{"$f":"MH1901_Schedule_C!D44","v":"CR"},{"$f":"MH1901_Schedule_C!E44","v":"60"},{"$f":"MH1901_Schedule_C!F44","v":"70"},{"$f":"MH1901_Schedule_C!L44","v":273418},{"$f":"IF(OR(AND(E39=\"60\", F39=\"70\"),AND(E39=\"60\", F39=\"71\"),AND(E39=\"60\", F39=\"72\"),AND(E39=\"60\", F39=\"75\"),AND(E39=\"60\", F39=\"78\")), 0,MH1901_Schedule_B!E44)","v":0},0,{"$f":"IF(OR(E39=\"55\", E39=55), 0, IF(ISNA(VLOOKUP(E39&F39,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E39&F39,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,273418,null,null,null,null,null,null,{"$f":"IF(E39>0,IF(MH1901_Schedule_B!H44+MH1901_Schedule_B!K44+MH1901_Schedule_B!N44+MH1901_Schedule_B!P44+MH1901_Schedule_B!R44+MH1901_Schedule_B!T44+MH1901_Schedule_B!V44+MH1901_Schedule_B!X44+MH1901_Schedule_B!Z44+MH1901_Schedule_B!AB44+MH1901_Schedule_B!AD44+MH1901_Schedule_B!AF44+MH1901_Schedule_B!AH44+MH1901_Schedule_B!AJ44+MH1901_Schedule_B!AL44+MH1901_Schedule_B!AN44+MH1901_Schedule_B!AP44+MH1901_Schedule_B!AR44+MH1901_Schedule_B!AT44+MH1901_Schedule_B!AV44+MH1901_Schedule_B!AX44+MH1901_Schedule_B!AZ44+MH1901_Schedule_B!BB44+MH1901_Schedule_B!BD44+MH1901_Schedule_B!BF44>SUM(R39:W39),\"ERROR\",SUM(R39:W39)))","v":0},null,0,273418]
["OP",26,null,{"$f":"MH1901_Schedule_C!D45","v":"CR"},{"$f":"MH1901_Schedule_C!E45","v":"60"},{"$f":"MH1901_Schedule_C!F45","v":"72"},{"$f":"MH1901_Schedule_C!L45","v":86727},{"$f":"IF(OR(AND(E40=\"60\", F40=\"70\"),AND(E40=\"60\", F40=\"71\"),AND(E40=\"60\", F40=\"72\"),AND(E40=\"60\", F40=\"75\"),AND(E40=\"60\", F40=\"78\")), 0,MH1901_Schedule_B!E45)","v":0},0,{"$f":"IF(OR(E40=\"55\", E40=55), 0, IF(ISNA(VLOOKUP(E40&F40,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E40&F40,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,86727,null,null,null,null,null,null,{"$f":"IF(E40>0,IF(MH1901_Schedule_B!H45+MH1901_Schedule_B!K45+MH1901_Schedule_B!N45+MH1901_Schedule_B!P45+MH1901_Schedule_B!R45+MH1901_Schedule_B!T45+MH1901_Schedule_B!V45+MH1901_Schedule_B!X45+MH1901_Schedule_B!Z45+MH1901_Schedule_B!AB45+MH1901_Schedule_B!AD45+MH1901_Schedule_B!AF45+MH1901_Schedule_B!AH45+MH1901_Schedule_B!AJ45+MH1901_Schedule_B!AL45+MH1901_Schedule_B!AN45+MH1901_Schedule_B!AP45+MH1901_Schedule_B!AR45+MH1901_Schedule_B!AT45+MH1901_Schedule_B!AV45+MH1901_Schedule_B!AX45+MH1901_Schedule_B!AZ45+MH1901_Schedule_B!BB45+MH1901_Schedule_B!BD45+MH1901_Schedule_B!BF45>SUM(R40:W40),\"ERROR\",SUM(R40:W40)))","v":0},null,0,86727]
["OP",27,null,{"$f":"MH1901_Schedule_C!D46","v":"CR"},{"$f":"MH1901_Schedule_C!E46","v":"60"},{"$f":"MH1901_Schedule_C!F46","v":"75"},{"$f":"MH1901_Schedule_C!L46","v":171019},{"$f":"IF(OR(AND(E41=\"60\", F41=\"70\"),AND(E41=\"60\", F41=\"71\"),AND(E41=\"60\", F41=\"72\"),AND(E41=\"60\", F41=\"75\"),AND(E41=\"60\", F41=\"78\")), 0,MH1901_Schedule_B!E46)","v":0},0,{"$f":"IF(OR(E41=\"55\", E41=55), 0, IF(ISNA(VLOOKUP(E41&F41,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E41&F41,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,171019,null,null,null,null,null,null,{"$f":"IF(E41>0,IF(MH1901_Schedule_B!H46+MH1901_Schedule_B!K46+MH1901_Schedule_B!N46+MH1901_Schedule_B!P46+MH1901_Schedule_B!R46+MH1901_Schedule_B!T46+MH1901_Schedule_B!V46+MH1901_Schedule_B!X46+MH1901_Schedule_B!Z46+MH1901_Schedule_B!AB46+MH1901_Schedule_B!AD46+MH1901_Schedule_B!AF46+MH1901_Schedule_B!AH46+MH1901_Schedule_B!AJ46+MH1901_Schedule_B!AL46+MH1901_Schedule_B!AN46+MH1901_Schedule_B!AP46+MH1901_Schedule_B!AR46+MH1901_Schedule_B!AT46+MH1901_Schedule_B!AV46+MH1901_Schedule_B!AX46+MH1901_Schedule_B!AZ46+MH1901_Schedule_B!BB46+MH1901_Schedule_B!BD46+MH1901_Schedule_B!BF46>SUM(R41:W41),\"ERROR\",SUM(R41:W41)))","v":0},null,0,171019]
["OP",28,null,{"$f":"MH1901_Schedule_C!D47","v":"CR"},{"$f":"MH1901_Schedule_C!E47","v":"60"},{"$f":"MH1901_Schedule_C!F47","v":"78"},{"$f":"MH1901_Schedule_C!L47","v":217780},{"$f":"IF(OR(AND(E42=\"60\", F42=\"70\"),AND(E42=\"60\", F42=\"71\"),AND(E42=\"60\", F42=\"72\"),AND(E42=\"60\", F42=\"75\"),AND(E42=\"60\", F42=\"78\")), 0,MH1901_Schedule_B!E47)","v":0},0,{"$f":"IF(OR(E42=\"55\", E42=55), 0, IF(ISNA(VLOOKUP(E42&F42,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E42&F42,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,217780,null,null,null,null,null,null,{"$f":"IF(E42>0,IF(MH1901_Schedule_B!H47+MH1901_Schedule_B!K47+MH1901_Schedule_B!N47+MH1901_Schedule_B!P47+MH1901_Schedule_B!R47+MH1901_Schedule_B!T47+MH1901_Schedule_B!V47+MH1901_Schedule_B!X47+MH1901_Schedule_B!Z47+MH1901_Schedule_B!AB47+MH1901_Schedule_B!AD47+MH1901_Schedule_B!AF47+MH1901_Schedule_B!AH47+MH1901_Schedule_B!AJ47+MH1901_Schedule_B!AL47+MH1901_Schedule_B!AN47+MH1901_Schedule_B!AP47+MH1901_Schedule_B!AR47+MH1901_Schedule_B!AT47+MH1901_Schedule_B!AV47+MH1901_Schedule_B!AX47+MH1901_Schedule_B!AZ47+MH1901_Schedule_B!BB47+MH1901_Schedule_B!BD47+MH1901_Schedule_B!BF47>SUM(R42:W42),\"ERROR\",SUM(R42:W42)))","v":0},null,0,217780]
["OP",29,null,{"$f":"MH1901_Schedule_C!D48","v":0},{"$f":"MH1901_Schedule_C!E48","v":""},{"$f":"MH1901_Schedule_C!F48","v":""},{"$f":"MH1901_Schedule_C!L48","v":0},{"$f":"IF(OR(AND(E43=\"60\", F43=\"70\"),AND(E43=\"60\", F43=\"71\"),AND(E43=\"60\", F43=\"72\"),AND(E43=\"60\", F43=\"75\"),AND(E43=\"60\", F43=\"78\")), 0,MH1901_Schedule_B!E48)","v":0},0,{"$f":"IF(OR(E43=\"55\", E43=55), 0, IF(ISNA(VLOOKUP(E43&F43,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E43&F43,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E43>0,IF(MH1901_Schedule_B!H48+MH1901_Schedule_B!K48+MH1901_Schedule_B!N48+MH1901_Schedule_B!P48+MH1901_Schedule_B!R48+MH1901_Schedule_B!T48+MH1901_Schedule_B!V48+MH1901_Schedule_B!X48+MH1901_Schedule_B!Z48+MH1901_Schedule_B!AB48+MH1901_Schedule_B!AD48+MH1901_Schedule_B!AF48+MH1901_Schedule_B!AH48+MH1901_Schedule_B!AJ48+MH1901_Schedule_B!AL48+MH1901_Schedule_B!AN48+MH1901_Schedule_B!AP48+MH1901_Schedule_B!AR48+MH1901_Schedule_B!AT48+MH1901_Schedule_B!AV48+MH1901_Schedule_B!AX48+MH1901_Schedule_B!AZ48+MH1901_Schedule_B!BB48+MH1901_Schedule_B!BD48+MH1901_Schedule_B!BF48>SUM(R43:W43),\"ERROR\",SUM(R43:W43)))","v":0},null,0,0]
["OP",30,null,{"$f":"MH1901_Schedule_C!D49","v":0},{"$f":"MH1901_Schedule_C!E49","v":""},{"$f":"MH1901_Schedule_C!F49","v":""},{"$f":"MH1901_Schedule_C!L49","v":0},{"$f":"IF(OR(AND(E44=\"60\", F44=\"70\"),AND(E44=\"60\", F44=\"71\"),AND(E44=\"60\", F44=\"72\"),AND(E44=\"60\", F44=\"75\"),AND(E44=\"60\", F44=\"78\")), 0,MH1901_Schedule_B!E49)","v":0},0,{"$f":"IF(OR(E44=\"55\", E44=55), 0, IF(ISNA(VLOOKUP(E44&F44,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E44&F44,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E44>0,IF(MH1901_Schedule_B!H49+MH1901_Schedule_B!K49+MH1901_Schedule_B!N49+MH1901_Schedule_B!P49+MH1901_Schedule_B!R49+MH1901_Schedule_B!T49+MH1901_Schedule_B!V49+MH1901_Schedule_B!X49+MH1901_Schedule_B!Z49+MH1901_Schedule_B!AB49+MH1901_Schedule_B!AD49+MH1901_Schedule_B!AF49+MH1901_Schedule_B!AH49+MH1901_Schedule_B!AJ49+MH1901_Schedule_B!AL49+MH1901_Schedule_B!AN49+MH1901_Schedule_B!AP49+MH1901_Schedule_B!AR49+MH1901_Schedule_B!AT49+MH1901_Schedule_B!AV49+MH1901_Schedule_B!AX49+MH1901_Schedule_B!AZ49+MH1901_Schedule_B!BB49+MH1901_Schedule_B!BD49+MH1901_Schedule_B!BF49>SUM(R44:W44),\"ERROR\",SUM(R44:W44)))","v":0},null,0,0]
["OP",31,null,{"$f":"MH1901_Schedule_C!D50","v":0},{"$f":"MH1901_Schedule_C!E50","v":""},{"$f":"MH1901_Schedule_C!F50","v":""},{"$f":"MH1901_Schedule_C!L50","v":0},{"$f":"IF(OR(AND(E45=\"60\", F45=\"70\"),AND(E45=\"60\", F45=\"71\"),AND(E45=\"60\", F45=\"72\"),AND(E45=\"60\", F45=\"75\"),AND(E45=\"60\", F45=\"78\")), 0,MH1901_Schedule_B!E50)","v":0},0,{"$f":"IF(OR(E45=\"55\", E45=55), 0, IF(ISNA(VLOOKUP(E45&F45,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E45&F45,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,{"$f":"IF(OR(D45=\"CR\",D45=\"HOSP\"),I45,IF(OR(AND(E45=60,F45=64),AND(E45=\"60\",F45=\"64\"),E45=55,E45=\"55\"),0,IF(C45=\"S\",M45,IF(GetRate(E45,F45,\"NR\")>0,GetRate(E45,F45,\"NR\"),GetRate(E45,F45,\"RA\")))))","v":0},{"$f":"IF(OR(D45=\"CR\", D45=\"HSOP\"),I45,IF(OR(AND(E45=60,F45=64), AND(E45=\"60\", F45=\"64\"), E45=55, E45=\"55\"),0,IF(GetRate(E45,F45,\"NR\")>0,GetRate(E45,F45,\"NR\"),GetRate(E45,F45,\"RA\"))))","v":0},{"$f":"IF(OR(AND(E45=60,F45=64),AND(E45=\"60\",F45=\"64\"),E45=55, E45=\"55\"),0,IF(A45=\"IP\",IF(AND(D45=\"CR\",$E$121=0),0,IF(AND($E$121>0,D45=\"CR\"),IF(MIN(J45,L45)=0,L45,MIN(J45,L45)),GetRate(E45,F45,\"RA\"))),IF(A45=\"OP\",IF(AND(D45=\"CR\",$F$121=0),0,IF(AND($F$121>0,D45=\"CR\"),IF(MIN(J45,L45)=0,L45,MIN(J45,L45)),IF(C45=\"S\",O45,GetRate(E45,F45,\"RA\")))))))","v":0},{"$f":"IF(OR(AND(E45=60,F45=64),AND(E45=\"60\",F45=\"64\"),E45=55, E45=\"55\"),0,IF(A45=\"IP\",IF(AND(D45=\"CR\",$E$121=0),0,IF(AND($E$121>0,D45=\"CR\"),IF(MIN(J45,L45)=0,L45,MIN(J45,L45)),GetRate(E45,F45,\"RA\"))),IF(A45=\"OP\",IF(AND(D45=\"CR\",$F$121=0),0,IF(AND($F$121>0,D45=\"CR\"),IF(MIN(J45,L45)=0,L45,MIN(J45,L45)),GetRate(E45,F45,\"RA\"))))))","v":0},0,0,null,null,null,null,null,null,{"$f":"IF(E45>0,IF(MH1901_Schedule_B!H50+MH1901_Schedule_B!K50+MH1901_Schedule_B!N50+MH1901_Schedule_B!P50+MH1901_Schedule_B!R50+MH1901_Schedule_B!T50+MH1901_Schedule_B!V50+MH1901_Schedule_B!X50+MH1901_Schedule_B!Z50+MH1901_Schedule_B!AB50+MH1901_Schedule_B!AD50+MH1901_Schedule_B!AF50+MH1901_Schedule_B!AH50+MH1901_Schedule_B!AJ50+MH1901_Schedule_B!AL50+MH1901_Schedule_B!AN50+MH1901_Schedule_B!AP50+MH1901_Schedule_B!AR50+MH1901_Schedule_B!AT50+MH1901_Schedule_B!AV50+MH1901_Schedule_B!AX50+MH1901_Schedule_B!AZ50+MH1901_Schedule_B!BB50+MH1901_Schedule_B!BD50+MH1901_Schedule_B!BF50>SUM(R45:W45),\"ERROR\",SUM(R45:W45)))","v":0},null,0,0]
["OP",32,null,{"$f":"MH1901_Schedule_C!D51","v":0},{"$f":"MH1901_Schedule_C!E51","v":""},{"$f":"MH1901_Schedule_C!F51","v":""},{"$f":"MH1901_Schedule_C!L51","v":0},{"$f":"IF(OR(AND(E46=\"60\", F46=\"70\"),AND(E46=\"60\", F46=\"71\"),AND(E46=\"60\", F46=\"72\"),AND(E46=\"60\", F46=\"75\"),AND(E46=\"60\", F46=\"78\")), 0,MH1901_Schedule_B!E51)","v":0},0,{"$f":"IF(OR(E46=\"55\", E46=55), 0, IF(ISNA(VLOOKUP(E46&F46,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E46&F46,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E46>0,IF(MH1901_Schedule_B!H51+MH1901_Schedule_B!K51+MH1901_Schedule_B!N51+MH1901_Schedule_B!P51+MH1901_Schedule_B!R51+MH1901_Schedule_B!T51+MH1901_Schedule_B!V51+MH1901_Schedule_B!X51+MH1901_Schedule_B!Z51+MH1901_Schedule_B!AB51+MH1901_Schedule_B!AD51+MH1901_Schedule_B!AF51+MH1901_Schedule_B!AH51+MH1901_Schedule_B!AJ51+MH1901_Schedule_B!AL51+MH1901_Schedule_B!AN51+MH1901_Schedule_B!AP51+MH1901_Schedule_B!AR51+MH1901_Schedule_B!AT51+MH1901_Schedule_B!AV51+MH1901_Schedule_B!AX51+MH1901_Schedule_B!AZ51+MH1901_Schedule_B!BB51+MH1901_Schedule_B!BD51+MH1901_Schedule_B!BF51>SUM(R46:W46),\"ERROR\",SUM(R46:W46)))","v":0},null,0,0]
["OP",33,null,{"$f":"MH1901_Schedule_C!D52","v":0},{"$f":"MH1901_Schedule_C!E52","v":""},{"$f":"MH1901_Schedule_C!F52","v":""},{"$f":"MH1901_Schedule_C!L52","v":0},{"$f":"IF(OR(AND(E47=\"60\", F47=\"70\"),AND(E47=\"60\", F47=\"71\"),AND(E47=\"60\", F47=\"72\"),AND(E47=\"60\", F47=\"75\"),AND(E47=\"60\", F47=\"78\")), 0,MH1901_Schedule_B!E52)","v":0},0,{"$f":"IF(OR(E47=\"55\", E47=55), 0, IF(ISNA(VLOOKUP(E47&F47,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E47&F47,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E47>0,IF(MH1901_Schedule_B!H52+MH1901_Schedule_B!K52+MH1901_Schedule_B!N52+MH1901_Schedule_B!P52+MH1901_Schedule_B!R52+MH1901_Schedule_B!T52+MH1901_Schedule_B!V52+MH1901_Schedule_B!X52+MH1901_Schedule_B!Z52+MH1901_Schedule_B!AB52+MH1901_Schedule_B!AD52+MH1901_Schedule_B!AF52+MH1901_Schedule_B!AH52+MH1901_Schedule_B!AJ52+MH1901_Schedule_B!AL52+MH1901_Schedule_B!AN52+MH1901_Schedule_B!AP52+MH1901_Schedule_B!AR52+MH1901_Schedule_B!AT52+MH1901_Schedule_B!AV52+MH1901_Schedule_B!AX52+MH1901_Schedule_B!AZ52+MH1901_Schedule_B!BB52+MH1901_Schedule_B!BD52+MH1901_Schedule_B!BF52>SUM(R47:W47),\"ERROR\",SUM(R47:W47)))","v":0},null,0,0]
["OP",34,null,{"$f":"MH1901_Schedule_C!D53","v":0},{"$f":"MH1901_Schedule_C!E53","v":""},{"$f":"MH1901_Schedule_C!F53","v":""},{"$f":"MH1901_Schedule_C!L53","v":0},{"$f":"IF(OR(AND(E48=\"60\", F48=\"70\"),AND(E48=\"60\", F48=\"71\"),AND(E48=\"60\", F48=\"72\"),AND(E48=\"60\", F48=\"75\"),AND(E48=\"60\", F48=\"78\")), 0,MH1901_Schedule_B!E53)","v":0},0,{"$f":"IF(OR(E48=\"55\", E48=55), 0, IF(ISNA(VLOOKUP(E48&F48,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E48&F48,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E48>0,IF(MH1901_Schedule_B!H53+MH1901_Schedule_B!K53+MH1901_Schedule_B!N53+MH1901_Schedule_B!P53+MH1901_Schedule_B!R53+MH1901_Schedule_B!T53+MH1901_Schedule_B!V53+MH1901_Schedule_B!X53+MH1901_Schedule_B!Z53+MH1901_Schedule_B!AB53+MH1901_Schedule_B!AD53+MH1901_Schedule_B!AF53+MH1901_Schedule_B!AH53+MH1901_Schedule_B!AJ53+MH1901_Schedule_B!AL53+MH1901_Schedule_B!AN53+MH1901_Schedule_B!AP53+MH1901_Schedule_B!AR53+MH1901_Schedule_B!AT53+MH1901_Schedule_B!AV53+MH1901_Schedule_B!AX53+MH1901_Schedule_B!AZ53+MH1901_Schedule_B!BB53+MH1901_Schedule_B!BD53+MH1901_Schedule_B!BF53>SUM(R48:W48),\"ERROR\",SUM(R48:W48)))","v":0},null,0,0]
["OP",35,null,{"$f":"MH1901_Schedule_C!D54","v":0},{"$f":"MH1901_Schedule_C!E54","v":""},{"$f":"MH1901_Schedule_C!F54","v":""},{"$f":"MH1901_Schedule_C!L54","v":0},{"$f":"IF(OR(AND(E49=\"60\", F49=\"70\"),AND(E49=\"60\", F49=\"71\"),AND(E49=\"60\", F49=\"72\"),AND(E49=\"60\", F49=\"75\"),AND(E49=\"60\", F49=\"78\")), 0,MH1901_Schedule_B!E54)","v":0},0,{"$f":"IF(OR(E49=\"55\", E49=55), 0, IF(ISNA(VLOOKUP(E49&F49,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E49&F49,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E49>0,IF(MH1901_Schedule_B!H54+MH1901_Schedule_B!K54+MH1901_Schedule_B!N54+MH1901_Schedule_B!P54+MH1901_Schedule_B!R54+MH1901_Schedule_B!T54+MH1901_Schedule_B!V54+MH1901_Schedule_B!X54+MH1901_Schedule_B!Z54+MH1901_Schedule_B!AB54+MH1901_Schedule_B!AD54+MH1901_Schedule_B!AF54+MH1901_Schedule_B!AH54+MH1901_Schedule_B!AJ54+MH1901_Schedule_B!AL54+MH1901_Schedule_B!AN54+MH1901_Schedule_B!AP54+MH1901_Schedule_B!AR54+MH1901_Schedule_B!AT54+MH1901_Schedule_B!AV54+MH1901_Schedule_B!AX54+MH1901_Schedule_B!AZ54+MH1901_Schedule_B!BB54+MH1901_Schedule_B!BD54+MH1901_Schedule_B!BF54>SUM(R49:W49),\"ERROR\",SUM(R49:W49)))","v":0},null,0,0]
["OP",36,null,{"$f":"MH1901_Schedule_C!D55","v":0},{"$f":"MH1901_Schedule_C!E55","v":""},{"$f":"MH1901_Schedule_C!F55","v":""},{"$f":"MH1901_Schedule_C!L55","v":0},{"$f":"IF(OR(AND(E50=\"60\", F50=\"70\"),AND(E50=\"60\", F50=\"71\"),AND(E50=\"60\", F50=\"72\"),AND(E50=\"60\", F50=\"75\"),AND(E50=\"60\", F50=\"78\")), 0,MH1901_Schedule_B!E55)","v":0},0,{"$f":"IF(OR(E50=\"55\", E50=55), 0, IF(ISNA(VLOOKUP(E50&F50,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E50&F50,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E50>0,IF(MH1901_Schedule_B!H55+MH1901_Schedule_B!K55+MH1901_Schedule_B!N55+MH1901_Schedule_B!P55+MH1901_Schedule_B!R55+MH1901_Schedule_B!T55+MH1901_Schedule_B!V55+MH1901_Schedule_B!X55+MH1901_Schedule_B!Z55+MH1901_Schedule_B!AB55+MH1901_Schedule_B!AD55+MH1901_Schedule_B!AF55+MH1901_Schedule_B!AH55+MH1901_Schedule_B!AJ55+MH1901_Schedule_B!AL55+MH1901_Schedule_B!AN55+MH1901_Schedule_B!AP55+MH1901_Schedule_B!AR55+MH1901_Schedule_B!AT55+MH1901_Schedule_B!AV55+MH1901_Schedule_B!AX55+MH1901_Schedule_B!AZ55+MH1901_Schedule_B!BB55+MH1901_Schedule_B!BD55+MH1901_Schedule_B!BF55>SUM(R50:W50),\"ERROR\",SUM(R50:W50)))","v":0},null,0,0]
["OP",37,null,{"$f":"MH1901_Schedule_C!D56","v":0},{"$f":"MH1901_Schedule_C!E56","v":""},{"$f":"MH1901_Schedule_C!F56","v":""},{"$f":"MH1901_Schedule_C!L56","v":0},{"$f":"IF(OR(AND(E51=\"60\", F51=\"70\"),AND(E51=\"60\", F51=\"71\"),AND(E51=\"60\", F51=\"72\"),AND(E51=\"60\", F51=\"75\"),AND(E51=\"60\", F51=\"78\")), 0,MH1901_Schedule_B!E56)","v":0},0,{"$f":"IF(OR(E51=\"55\", E51=55), 0, IF(ISNA(VLOOKUP(E51&F51,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E51&F51,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E51>0,IF(MH1901_Schedule_B!H56+MH1901_Schedule_B!K56+MH1901_Schedule_B!N56+MH1901_Schedule_B!P56+MH1901_Schedule_B!R56+MH1901_Schedule_B!T56+MH1901_Schedule_B!V56+MH1901_Schedule_B!X56+MH1901_Schedule_B!Z56+MH1901_Schedule_B!AB56+MH1901_Schedule_B!AD56+MH1901_Schedule_B!AF56+MH1901_Schedule_B!AH56+MH1901_Schedule_B!AJ56+MH1901_Schedule_B!AL56+MH1901_Schedule_B!AN56+MH1901_Schedule_B!AP56+MH1901_Schedule_B!AR56+MH1901_Schedule_B!AT56+MH1901_Schedule_B!AV56+MH1901_Schedule_B!AX56+MH1901_Schedule_B!AZ56+MH1901_Schedule_B!BB56+MH1901_Schedule_B!BD56+MH1901_Schedule_B!BF56>SUM(R51:W51),\"ERROR\",SUM(R51:W51)))","v":0},null,0,0]
["OP",38,null,{"$f":"MH1901_Schedule_C!D57","v":0},{"$f":"MH1901_Schedule_C!E57","v":""},{"$f":"MH1901_Schedule_C!F57","v":""},{"$f":"MH1901_Schedule_C!L57","v":0},{"$f":"IF(OR(AND(E52=\"60\", F52=\"70\"),AND(E52=\"60\", F52=\"71\"),AND(E52=\"60\", F52=\"72\"),AND(E52=\"60\", F52=\"75\"),AND(E52=\"60\", F52=\"78\")), 0,MH1901_Schedule_B!E57)","v":0},0,{"$f":"IF(OR(E52=\"55\", E52=55), 0, IF(ISNA(VLOOKUP(E52&F52,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E52&F52,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E52>0,IF(MH1901_Schedule_B!H57+MH1901_Schedule_B!K57+MH1901_Schedule_B!N57+MH1901_Schedule_B!P57+MH1901_Schedule_B!R57+MH1901_Schedule_B!T57+MH1901_Schedule_B!V57+MH1901_Schedule_B!X57+MH1901_Schedule_B!Z57+MH1901_Schedule_B!AB57+MH1901_Schedule_B!AD57+MH1901_Schedule_B!AF57+MH1901_Schedule_B!AH57+MH1901_Schedule_B!AJ57+MH1901_Schedule_B!AL57+MH1901_Schedule_B!AN57+MH1901_Schedule_B!AP57+MH1901_Schedule_B!AR57+MH1901_Schedule_B!AT57+MH1901_Schedule_B!AV57+MH1901_Schedule_B!AX57+MH1901_Schedule_B!AZ57+MH1901_Schedule_B!BB57+MH1901_Schedule_B!BD57+MH1901_Schedule_B!BF57>SUM(R52:W52),\"ERROR\",SUM(R52:W52)))","v":0},null,0,0]
["OP",39,null,{"$f":"MH1901_Schedule_C!D58","v":0},{"$f":"MH1901_Schedule_C!E58","v":""},{"$f":"MH1901_Schedule_C!F58","v":""},{"$f":"MH1901_Schedule_C!L58","v":0},{"$f":"IF(OR(AND(E53=\"60\", F53=\"70\"),AND(E53=\"60\", F53=\"71\"),AND(E53=\"60\", F53=\"72\"),AND(E53=\"60\", F53=\"75\"),AND(E53=\"60\", F53=\"78\")), 0,MH1901_Schedule_B!E58)","v":0},0,{"$f":"IF(OR(E53=\"55\", E53=55), 0, IF(ISNA(VLOOKUP(E53&F53,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E53&F53,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E53>0,IF(MH1901_Schedule_B!H58+MH1901_Schedule_B!K58+MH1901_Schedule_B!N58+MH1901_Schedule_B!P58+MH1901_Schedule_B!R58+MH1901_Schedule_B!T58+MH1901_Schedule_B!V58+MH1901_Schedule_B!X58+MH1901_Schedule_B!Z58+MH1901_Schedule_B!AB58+MH1901_Schedule_B!AD58+MH1901_Schedule_B!AF58+MH1901_Schedule_B!AH58+MH1901_Schedule_B!AJ58+MH1901_Schedule_B!AL58+MH1901_Schedule_B!AN58+MH1901_Schedule_B!AP58+MH1901_Schedule_B!AR58+MH1901_Schedule_B!AT58+MH1901_Schedule_B!AV58+MH1901_Schedule_B!AX58+MH1901_Schedule_B!AZ58+MH1901_Schedule_B!BB58+MH1901_Schedule_B!BD58+MH1901_Schedule_B!BF58>SUM(R53:W53),\"ERROR\",SUM(R53:W53)))","v":0},null,0,0]
["OP",40,null,{"$f":"MH1901_Schedule_C!D59","v":0},{"$f":"MH1901_Schedule_C!E59","v":""},{"$f":"MH1901_Schedule_C!F59","v":""},{"$f":"MH1901_Schedule_C!L59","v":0},{"$f":"IF(OR(AND(E54=\"60\", F54=\"70\"),AND(E54=\"60\", F54=\"71\"),AND(E54=\"60\", F54=\"72\"),AND(E54=\"60\", F54=\"75\"),AND(E54=\"60\", F54=\"78\")), 0,MH1901_Schedule_B!E59)","v":0},0,{"$f":"IF(OR(E54=\"55\", E54=55), 0, IF(ISNA(VLOOKUP(E54&F54,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E54&F54,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E54>0,IF(MH1901_Schedule_B!H59+MH1901_Schedule_B!K59+MH1901_Schedule_B!N59+MH1901_Schedule_B!P59+MH1901_Schedule_B!R59+MH1901_Schedule_B!T59+MH1901_Schedule_B!V59+MH1901_Schedule_B!X59+MH1901_Schedule_B!Z59+MH1901_Schedule_B!AB59+MH1901_Schedule_B!AD59+MH1901_Schedule_B!AF59+MH1901_Schedule_B!AH59+MH1901_Schedule_B!AJ59+MH1901_Schedule_B!AL59+MH1901_Schedule_B!AN59+MH1901_Schedule_B!AP59+MH1901_Schedule_B!AR59+MH1901_Schedule_B!AT59+MH1901_Schedule_B!AV59+MH1901_Schedule_B!AX59+MH1901_Schedule_B!AZ59+MH1901_Schedule_B!BB59+MH1901_Schedule_B!BD59+MH1901_Schedule_B!BF59>SUM(R54:W54),\"ERROR\",SUM(R54:W54)))","v":0},null,0,0]
["OP",41,null,{"$f":"MH1901_Schedule_C!D60","v":0},{"$f":"MH1901_Schedule_C!E60","v":""},{"$f":"MH1901_Schedule_C!F60","v":""},{"$f":"MH1901_Schedule_C!L60","v":0},{"$f":"IF(OR(AND(E55=\"60\", F55=\"70\"),AND(E55=\"60\", F55=\"71\"),AND(E55=\"60\", F55=\"72\"),AND(E55=\"60\", F55=\"75\"),AND(E55=\"60\", F55=\"78\")), 0,MH1901_Schedule_B!E60)","v":0},0,{"$f":"IF(OR(E55=\"55\", E55=55), 0, IF(ISNA(VLOOKUP(E55&F55,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E55&F55,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E55>0,IF(MH1901_Schedule_B!H60+MH1901_Schedule_B!K60+MH1901_Schedule_B!N60+MH1901_Schedule_B!P60+MH1901_Schedule_B!R60+MH1901_Schedule_B!T60+MH1901_Schedule_B!V60+MH1901_Schedule_B!X60+MH1901_Schedule_B!Z60+MH1901_Schedule_B!AB60+MH1901_Schedule_B!AD60+MH1901_Schedule_B!AF60+MH1901_Schedule_B!AH60+MH1901_Schedule_B!AJ60+MH1901_Schedule_B!AL60+MH1901_Schedule_B!AN60+MH1901_Schedule_B!AP60+MH1901_Schedule_B!AR60+MH1901_Schedule_B!AT60+MH1901_Schedule_B!AV60+MH1901_Schedule_B!AX60+MH1901_Schedule_B!AZ60+MH1901_Schedule_B!BB60+MH1901_Schedule_B!BD60+MH1901_Schedule_B!BF60>SUM(R55:W55),\"ERROR\",SUM(R55:W55)))","v":0},null,0,0]
["OP",42,null,{"$f":"MH1901_Schedule_C!D61","v":0},{"$f":"MH1901_Schedule_C!E61","v":""},{"$f":"MH1901_Schedule_C!F61","v":""},{"$f":"MH1901_Schedule_C!L61","v":0},{"$f":"IF(OR(AND(E56=\"60\", F56=\"70\"),AND(E56=\"60\", F56=\"71\"),AND(E56=\"60\", F56=\"72\"),AND(E56=\"60\", F56=\"75\"),AND(E56=\"60\", F56=\"78\")), 0,MH1901_Schedule_B!E61)","v":0},0,{"$f":"IF(OR(E56=\"55\", E56=55), 0, IF(ISNA(VLOOKUP(E56&F56,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E56&F56,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E56>0,IF(MH1901_Schedule_B!H61+MH1901_Schedule_B!K61+MH1901_Schedule_B!N61+MH1901_Schedule_B!P61+MH1901_Schedule_B!R61+MH1901_Schedule_B!T61+MH1901_Schedule_B!V61+MH1901_Schedule_B!X61+MH1901_Schedule_B!Z61+MH1901_Schedule_B!AB61+MH1901_Schedule_B!AD61+MH1901_Schedule_B!AF61+MH1901_Schedule_B!AH61+MH1901_Schedule_B!AJ61+MH1901_Schedule_B!AL61+MH1901_Schedule_B!AN61+MH1901_Schedule_B!AP61+MH1901_Schedule_B!AR61+MH1901_Schedule_B!AT61+MH1901_Schedule_B!AV61+MH1901_Schedule_B!AX61+MH1901_Schedule_B!AZ61+MH1901_Schedule_B!BB61+MH1901_Schedule_B!BD61+MH1901_Schedule_B!BF61>SUM(R56:W56),\"ERROR\",SUM(R56:W56)))","v":0},null,0,0]
["OP",43,null,{"$f":"MH1901_Schedule_C!D62","v":0},{"$f":"MH1901_Schedule_C!E62","v":""},{"$f":"MH1901_Schedule_C!F62","v":""},{"$f":"MH1901_Schedule_C!L62","v":0},{"$f":"IF(OR(AND(E57=\"60\", F57=\"70\"),AND(E57=\"60\", F57=\"71\"),AND(E57=\"60\", F57=\"72\"),AND(E57=\"60\", F57=\"75\"),AND(E57=\"60\", F57=\"78\")), 0,MH1901_Schedule_B!E62)","v":0},0,{"$f":"IF(OR(E57=\"55\", E57=55), 0, IF(ISNA(VLOOKUP(E57&F57,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E57&F57,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E57>0,IF(MH1901_Schedule_B!H62+MH1901_Schedule_B!K62+MH1901_Schedule_B!N62+MH1901_Schedule_B!P62+MH1901_Schedule_B!R62+MH1901_Schedule_B!T62+MH1901_Schedule_B!V62+MH1901_Schedule_B!X62+MH1901_Schedule_B!Z62+MH1901_Schedule_B!AB62+MH1901_Schedule_B!AD62+MH1901_Schedule_B!AF62+MH1901_Schedule_B!AH62+MH1901_Schedule_B!AJ62+MH1901_Schedule_B!AL62+MH1901_Schedule_B!AN62+MH1901_Schedule_B!AP62+MH1901_Schedule_B!AR62+MH1901_Schedule_B!AT62+MH1901_Schedule_B!AV62+MH1901_Schedule_B!AX62+MH1901_Schedule_B!AZ62+MH1901_Schedule_B!BB62+MH1901_Schedule_B!BD62+MH1901_Schedule_B!BF62>SUM(R57:W57),\"ERROR\",SUM(R57:W57)))","v":0},null,0,0]
["OP",44,null,{"$f":"MH1901_Schedule_C!D63","v":0},{"$f":"MH1901_Schedule_C!E63","v":""},{"$f":"MH1901_Schedule_C!F63","v":""},{"$f":"MH1901_Schedule_C!L63","v":0},{"$f":"IF(OR(AND(E58=\"60\", F58=\"70\"),AND(E58=\"60\", F58=\"71\"),AND(E58=\"60\", F58=\"72\"),AND(E58=\"60\", F58=\"75\"),AND(E58=\"60\", F58=\"78\")), 0,MH1901_Schedule_B!E63)","v":0},0,{"$f":"IF(OR(E58=\"55\", E58=55), 0, IF(ISNA(VLOOKUP(E58&F58,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E58&F58,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E58>0,IF(MH1901_Schedule_B!H63+MH1901_Schedule_B!K63+MH1901_Schedule_B!N63+MH1901_Schedule_B!P63+MH1901_Schedule_B!R63+MH1901_Schedule_B!T63+MH1901_Schedule_B!V63+MH1901_Schedule_B!X63+MH1901_Schedule_B!Z63+MH1901_Schedule_B!AB63+MH1901_Schedule_B!AD63+MH1901_Schedule_B!AF63+MH1901_Schedule_B!AH63+MH1901_Schedule_B!AJ63+MH1901_Schedule_B!AL63+MH1901_Schedule_B!AN63+MH1901_Schedule_B!AP63+MH1901_Schedule_B!AR63+MH1901_Schedule_B!AT63+MH1901_Schedule_B!AV63+MH1901_Schedule_B!AX63+MH1901_Schedule_B!AZ63+MH1901_Schedule_B!BB63+MH1901_Schedule_B!BD63+MH1901_Schedule_B!BF63>SUM(R58:W58),\"ERROR\",SUM(R58:W58)))","v":0},null,0,0]
["OP",45,null,{"$f":"MH1901_Schedule_C!D64","v":0},{"$f":"MH1901_Schedule_C!E64","v":""},{"$f":"MH1901_Schedule_C!F64","v":""},{"$f":"MH1901_Schedule_C!L64","v":0},{"$f":"IF(OR(AND(E59=\"60\", F59=\"70\"),AND(E59=\"60\", F59=\"71\"),AND(E59=\"60\", F59=\"72\"),AND(E59=\"60\", F59=\"75\"),AND(E59=\"60\", F59=\"78\")), 0,MH1901_Schedule_B!E64)","v":0},0,{"$f":"IF(OR(E59=\"55\", E59=55), 0, IF(ISNA(VLOOKUP(E59&F59,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E59&F59,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E59>0,IF(MH1901_Schedule_B!H64+MH1901_Schedule_B!K64+MH1901_Schedule_B!N64+MH1901_Schedule_B!P64+MH1901_Schedule_B!R64+MH1901_Schedule_B!T64+MH1901_Schedule_B!V64+MH1901_Schedule_B!X64+MH1901_Schedule_B!Z64+MH1901_Schedule_B!AB64+MH1901_Schedule_B!AD64+MH1901_Schedule_B!AF64+MH1901_Schedule_B!AH64+MH1901_Schedule_B!AJ64+MH1901_Schedule_B!AL64+MH1901_Schedule_B!AN64+MH1901_Schedule_B!AP64+MH1901_Schedule_B!AR64+MH1901_Schedule_B!AT64+MH1901_Schedule_B!AV64+MH1901_Schedule_B!AX64+MH1901_Schedule_B!AZ64+MH1901_Schedule_B!BB64+MH1901_Schedule_B!BD64+MH1901_Schedule_B!BF64>SUM(R59:W59),\"ERROR\",SUM(R59:W59)))","v":0},null,0,0]
["OP",46,null,{"$f":"MH1901_Schedule_C!D65","v":0},{"$f":"MH1901_Schedule_C!E65","v":""},{"$f":"MH1901_Schedule_C!F65","v":""},{"$f":"MH1901_Schedule_C!L65","v":0},{"$f":"IF(OR(AND(E60=\"60\", F60=\"70\"),AND(E60=\"60\", F60=\"71\"),AND(E60=\"60\", F60=\"72\"),AND(E60=\"60\", F60=\"75\"),AND(E60=\"60\", F60=\"78\")), 0,MH1901_Schedule_B!E65)","v":0},0,{"$f":"IF(OR(E60=\"55\", E60=55), 0, IF(ISNA(VLOOKUP(E60&F60,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E60&F60,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E60>0,IF(MH1901_Schedule_B!H65+MH1901_Schedule_B!K65+MH1901_Schedule_B!N65+MH1901_Schedule_B!P65+MH1901_Schedule_B!R65+MH1901_Schedule_B!T65+MH1901_Schedule_B!V65+MH1901_Schedule_B!X65+MH1901_Schedule_B!Z65+MH1901_Schedule_B!AB65+MH1901_Schedule_B!AD65+MH1901_Schedule_B!AF65+MH1901_Schedule_B!AH65+MH1901_Schedule_B!AJ65+MH1901_Schedule_B!AL65+MH1901_Schedule_B!AN65+MH1901_Schedule_B!AP65+MH1901_Schedule_B!AR65+MH1901_Schedule_B!AT65+MH1901_Schedule_B!AV65+MH1901_Schedule_B!AX65+MH1901_Schedule_B!AZ65+MH1901_Schedule_B!BB65+MH1901_Schedule_B!BD65+MH1901_Schedule_B!BF65>SUM(R60:W60),\"ERROR\",SUM(R60:W60)))","v":0},null,0,0]
["OP",47,null,{"$f":"MH1901_Schedule_C!D66","v":0},{"$f":"MH1901_Schedule_C!E66","v":""},{"$f":"MH1901_Schedule_C!F66","v":""},{"$f":"MH1901_Schedule_C!L66","v":0},{"$f":"IF(OR(AND(E61=\"60\", F61=\"70\"),AND(E61=\"60\", F61=\"71\"),AND(E61=\"60\", F61=\"72\"),AND(E61=\"60\", F61=\"75\"),AND(E61=\"60\", F61=\"78\")), 0,MH1901_Schedule_B!E66)","v":0},0,{"$f":"IF(OR(E61=\"55\", E61=55), 0, IF(ISNA(VLOOKUP(E61&F61,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E61&F61,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E61>0,IF(MH1901_Schedule_B!H66+MH1901_Schedule_B!K66+MH1901_Schedule_B!N66+MH1901_Schedule_B!P66+MH1901_Schedule_B!R66+MH1901_Schedule_B!T66+MH1901_Schedule_B!V66+MH1901_Schedule_B!X66+MH1901_Schedule_B!Z66+MH1901_Schedule_B!AB66+MH1901_Schedule_B!AD66+MH1901_Schedule_B!AF66+MH1901_Schedule_B!AH66+MH1901_Schedule_B!AJ66+MH1901_Schedule_B!AL66+MH1901_Schedule_B!AN66+MH1901_Schedule_B!AP66+MH1901_Schedule_B!AR66+MH1901_Schedule_B!AT66+MH1901_Schedule_B!AV66+MH1901_Schedule_B!AX66+MH1901_Schedule_B!AZ66+MH1901_Schedule_B!BB66+MH1901_Schedule_B!BD66+MH1901_Schedule_B!BF66>SUM(R61:W61),\"ERROR\",SUM(R61:W61)))","v":0},null,0,0]
["OP",48,null,{"$f":"MH1901_Schedule_C!D67","v":0},{"$f":"MH1901_Schedule_C!E67","v":""},{"$f":"MH1901_Schedule_C!F67","v":""},{"$f":"MH1901_Schedule_C!L67","v":0},{"$f":"IF(OR(AND(E62=\"60\", F62=\"70\"),AND(E62=\"60\", F62=\"71\"),AND(E62=\"60\", F62=\"72\"),AND(E62=\"60\", F62=\"75\"),AND(E62=\"60\", F62=\"78\")), 0,MH1901_Schedule_B!E67)","v":0},0,{"$f":"IF(OR(E62=\"55\", E62=55), 0, IF(ISNA(VLOOKUP(E62&F62,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E62&F62,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E62>0,IF(MH1901_Schedule_B!H67+MH1901_Schedule_B!K67+MH1901_Schedule_B!N67+MH1901_Schedule_B!P67+MH1901_Schedule_B!R67+MH1901_Schedule_B!T67+MH1901_Schedule_B!V67+MH1901_Schedule_B!X67+MH1901_Schedule_B!Z67+MH1901_Schedule_B!AB67+MH1901_Schedule_B!AD67+MH1901_Schedule_B!AF67+MH1901_Schedule_B!AH67+MH1901_Schedule_B!AJ67+MH1901_Schedule_B!AL67+MH1901_Schedule_B!AN67+MH1901_Schedule_B!AP67+MH1901_Schedule_B!AR67+MH1901_Schedule_B!AT67+MH1901_Schedule_B!AV67+MH1901_Schedule_B!AX67+MH1901_Schedule_B!AZ67+MH1901_Schedule_B!BB67+MH1901_Schedule_B!BD67+MH1901_Schedule_B!BF67>SUM(R62:W62),\"ERROR\",SUM(R62:W62)))","v":0},null,0,0]
["OP",49,null,{"$f":"MH1901_Schedule_C!D68","v":0},{"$f":"MH1901_Schedule_C!E68","v":""},{"$f":"MH1901_Schedule_C!F68","v":""},{"$f":"MH1901_Schedule_C!L68","v":0},{"$f":"IF(OR(AND(E63=\"60\", F63=\"70\"),AND(E63=\"60\", F63=\"71\"),AND(E63=\"60\", F63=\"72\"),AND(E63=\"60\", F63=\"75\"),AND(E63=\"60\", F63=\"78\")), 0,MH1901_Schedule_B!E68)","v":0},0,{"$f":"IF(OR(E63=\"55\", E63=55), 0, IF(ISNA(VLOOKUP(E63&F63,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E63&F63,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E63>0,IF(MH1901_Schedule_B!H68+MH1901_Schedule_B!K68+MH1901_Schedule_B!N68+MH1901_Schedule_B!P68+MH1901_Schedule_B!R68+MH1901_Schedule_B!T68+MH1901_Schedule_B!V68+MH1901_Schedule_B!X68+MH1901_Schedule_B!Z68+MH1901_Schedule_B!AB68+MH1901_Schedule_B!AD68+MH1901_Schedule_B!AF68+MH1901_Schedule_B!AH68+MH1901_Schedule_B!AJ68+MH1901_Schedule_B!AL68+MH1901_Schedule_B!AN68+MH1901_Schedule_B!AP68+MH1901_Schedule_B!AR68+MH1901_Schedule_B!AT68+MH1901_Schedule_B!AV68+MH1901_Schedule_B!AX68+MH1901_Schedule_B!AZ68+MH1901_Schedule_B!BB68+MH1901_Schedule_B!BD68+MH1901_Schedule_B!BF68>SUM(R63:W63),\"ERROR\",SUM(R63:W63)))","v":0},null,0,0]
["OP",50,null,{"$f":"MH1901_Schedule_C!D69","v":0},{"$f":"MH1901_Schedule_C!E69","v":""},{"$f":"MH1901_Schedule_C!F69","v":""},{"$f":"MH1901_Schedule_C!L69","v":0},{"$f":"IF(OR(AND(E64=\"60\", F64=\"70\"),AND(E64=\"60\", F64=\"71\"),AND(E64=\"60\", F64=\"72\"),AND(E64=\"60\", F64=\"75\"),AND(E64=\"60\", F64=\"78\")), 0,MH1901_Schedule_B!E69)","v":0},0,{"$f":"IF(OR(E64=\"55\", E64=55), 0, IF(ISNA(VLOOKUP(E64&F64,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E64&F64,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E64>0,IF(MH1901_Schedule_B!H69+MH1901_Schedule_B!K69+MH1901_Schedule_B!N69+MH1901_Schedule_B!P69+MH1901_Schedule_B!R69+MH1901_Schedule_B!T69+MH1901_Schedule_B!V69+MH1901_Schedule_B!X69+MH1901_Schedule_B!Z69+MH1901_Schedule_B!AB69+MH1901_Schedule_B!AD69+MH1901_Schedule_B!AF69+MH1901_Schedule_B!AH69+MH1901_Schedule_B!AJ69+MH1901_Schedule_B!AL69+MH1901_Schedule_B!AN69+MH1901_Schedule_B!AP69+MH1901_Schedule_B!AR69+MH1901_Schedule_B!AT69+MH1901_Schedule_B!AV69+MH1901_Schedule_B!AX69+MH1901_Schedule_B!AZ69+MH1901_Schedule_B!BB69+MH1901_Schedule_B!BD69+MH1901_Schedule_B!BF69>SUM(R64:W64),\"ERROR\",SUM(R64:W64)))","v":0},null,0,0]
["OP",51,null,{"$f":"MH1901_Schedule_C!D70","v":0},{"$f":"MH1901_Schedule_C!E70","v":""},{"$f":"MH1901_Schedule_C!F70","v":""},{"$f":"MH1901_Schedule_C!L70","v":0},{"$f":"IF(OR(AND(E65=\"60\", F65=\"70\"),AND(E65=\"60\", F65=\"71\"),AND(E65=\"60\", F65=\"72\"),AND(E65=\"60\", F65=\"75\"),AND(E65=\"60\", F65=\"78\")), 0,MH1901_Schedule_B!E70)","v":0},0,{"$f":"IF(OR(E65=\"55\", E65=55), 0, IF(ISNA(VLOOKUP(E65&F65,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E65&F65,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E65>0,IF(MH1901_Schedule_B!H70+MH1901_Schedule_B!K70+MH1901_Schedule_B!N70+MH1901_Schedule_B!P70+MH1901_Schedule_B!R70+MH1901_Schedule_B!T70+MH1901_Schedule_B!V70+MH1901_Schedule_B!X70+MH1901_Schedule_B!Z70+MH1901_Schedule_B!AB70+MH1901_Schedule_B!AD70+MH1901_Schedule_B!AF70+MH1901_Schedule_B!AH70+MH1901_Schedule_B!AJ70+MH1901_Schedule_B!AL70+MH1901_Schedule_B!AN70+MH1901_Schedule_B!AP70+MH1901_Schedule_B!AR70+MH1901_Schedule_B!AT70+MH1901_Schedule_B!AV70+MH1901_Schedule_B!AX70+MH1901_Schedule_B!AZ70+MH1901_Schedule_B!BB70+MH1901_Schedule_B!BD70+MH1901_Schedule_B!BF70>SUM(R65:W65),\"ERROR\",SUM(R65:W65)))","v":0},null,0,0]
["OP",52,null,{"$f":"MH1901_Schedule_C!D71","v":0},{"$f":"MH1901_Schedule_C!E71","v":""},{"$f":"MH1901_Schedule_C!F71","v":""},{"$f":"MH1901_Schedule_C!L71","v":0},{"$f":"IF(OR(AND(E66=\"60\", F66=\"70\"),AND(E66=\"60\", F66=\"71\"),AND(E66=\"60\", F66=\"72\"),AND(E66=\"60\", F66=\"75\"),AND(E66=\"60\", F66=\"78\")), 0,MH1901_Schedule_B!E71)","v":0},0,{"$f":"IF(OR(E66=\"55\", E66=55), 0, IF(ISNA(VLOOKUP(E66&F66,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E66&F66,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E66>0,IF(MH1901_Schedule_B!H71+MH1901_Schedule_B!K71+MH1901_Schedule_B!N71+MH1901_Schedule_B!P71+MH1901_Schedule_B!R71+MH1901_Schedule_B!T71+MH1901_Schedule_B!V71+MH1901_Schedule_B!X71+MH1901_Schedule_B!Z71+MH1901_Schedule_B!AB71+MH1901_Schedule_B!AD71+MH1901_Schedule_B!AF71+MH1901_Schedule_B!AH71+MH1901_Schedule_B!AJ71+MH1901_Schedule_B!AL71+MH1901_Schedule_B!AN71+MH1901_Schedule_B!AP71+MH1901_Schedule_B!AR71+MH1901_Schedule_B!AT71+MH1901_Schedule_B!AV71+MH1901_Schedule_B!AX71+MH1901_Schedule_B!AZ71+MH1901_Schedule_B!BB71+MH1901_Schedule_B!BD71+MH1901_Schedule_B!BF71>SUM(R66:W66),\"ERROR\",SUM(R66:W66)))","v":0},null,0,0]
["OP",53,null,{"$f":"MH1901_Schedule_C!D72","v":0},{"$f":"MH1901_Schedule_C!E72","v":""},{"$f":"MH1901_Schedule_C!F72","v":""},{"$f":"MH1901_Schedule_C!L72","v":0},{"$f":"IF(OR(AND(E67=\"60\", F67=\"70\"),AND(E67=\"60\", F67=\"71\"),AND(E67=\"60\", F67=\"72\"),AND(E67=\"60\", F67=\"75\"),AND(E67=\"60\", F67=\"78\")), 0,MH1901_Schedule_B!E72)","v":0},0,{"$f":"IF(OR(E67=\"55\", E67=55), 0, IF(ISNA(VLOOKUP(E67&F67,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E67&F67,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E67>0,IF(MH1901_Schedule_B!H72+MH1901_Schedule_B!K72+MH1901_Schedule_B!N72+MH1901_Schedule_B!P72+MH1901_Schedule_B!R72+MH1901_Schedule_B!T72+MH1901_Schedule_B!V72+MH1901_Schedule_B!X72+MH1901_Schedule_B!Z72+MH1901_Schedule_B!AB72+MH1901_Schedule_B!AD72+MH1901_Schedule_B!AF72+MH1901_Schedule_B!AH72+MH1901_Schedule_B!AJ72+MH1901_Schedule_B!AL72+MH1901_Schedule_B!AN72+MH1901_Schedule_B!AP72+MH1901_Schedule_B!AR72+MH1901_Schedule_B!AT72+MH1901_Schedule_B!AV72+MH1901_Schedule_B!AX72+MH1901_Schedule_B!AZ72+MH1901_Schedule_B!BB72+MH1901_Schedule_B!BD72+MH1901_Schedule_B!BF72>SUM(R67:W67),\"ERROR\",SUM(R67:W67)))","v":0},null,0,0]
["OP",54,null,{"$f":"MH1901_Schedule_C!D73","v":0},{"$f":"MH1901_Schedule_C!E73","v":""},{"$f":"MH1901_Schedule_C!F73","v":""},{"$f":"MH1901_Schedule_C!L73","v":0},{"$f":"IF(OR(AND(E68=\"60\", F68=\"70\"),AND(E68=\"60\", F68=\"71\"),AND(E68=\"60\", F68=\"72\"),AND(E68=\"60\", F68=\"75\"),AND(E68=\"60\", F68=\"78\")), 0,MH1901_Schedule_B!E73)","v":0},0,{"$f":"IF(OR(E68=\"55\", E68=55), 0, IF(ISNA(VLOOKUP(E68&F68,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E68&F68,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E68>0,IF(MH1901_Schedule_B!H73+MH1901_Schedule_B!K73+MH1901_Schedule_B!N73+MH1901_Schedule_B!P73+MH1901_Schedule_B!R73+MH1901_Schedule_B!T73+MH1901_Schedule_B!V73+MH1901_Schedule_B!X73+MH1901_Schedule_B!Z73+MH1901_Schedule_B!AB73+MH1901_Schedule_B!AD73+MH1901_Schedule_B!AF73+MH1901_Schedule_B!AH73+MH1901_Schedule_B!AJ73+MH1901_Schedule_B!AL73+MH1901_Schedule_B!AN73+MH1901_Schedule_B!AP73+MH1901_Schedule_B!AR73+MH1901_Schedule_B!AT73+MH1901_Schedule_B!AV73+MH1901_Schedule_B!AX73+MH1901_Schedule_B!AZ73+MH1901_Schedule_B!BB73+MH1901_Schedule_B!BD73+MH1901_Schedule_B!BF73>SUM(R68:W68),\"ERROR\",SUM(R68:W68)))","v":0},null,0,0]
["OP",55,null,{"$f":"MH1901_Schedule_C!D74","v":0},{"$f":"MH1901_Schedule_C!E74","v":""},{"$f":"MH1901_Schedule_C!F74","v":""},{"$f":"MH1901_Schedule_C!L74","v":0},{"$f":"IF(OR(AND(E69=\"60\", F69=\"70\"),AND(E69=\"60\", F69=\"71\"),AND(E69=\"60\", F69=\"72\"),AND(E69=\"60\", F69=\"75\"),AND(E69=\"60\", F69=\"78\")), 0,MH1901_Schedule_B!E74)","v":0},0,{"$f":"IF(OR(E69=\"55\", E69=55), 0, IF(ISNA(VLOOKUP(E69&F69,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E69&F69,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E69>0,IF(MH1901_Schedule_B!H74+MH1901_Schedule_B!K74+MH1901_Schedule_B!N74+MH1901_Schedule_B!P74+MH1901_Schedule_B!R74+MH1901_Schedule_B!T74+MH1901_Schedule_B!V74+MH1901_Schedule_B!X74+MH1901_Schedule_B!Z74+MH1901_Schedule_B!AB74+MH1901_Schedule_B!AD74+MH1901_Schedule_B!AF74+MH1901_Schedule_B!AH74+MH1901_Schedule_B!AJ74+MH1901_Schedule_B!AL74+MH1901_Schedule_B!AN74+MH1901_Schedule_B!AP74+MH1901_Schedule_B!AR74+MH1901_Schedule_B!AT74+MH1901_Schedule_B!AV74+MH1901_Schedule_B!AX74+MH1901_Schedule_B!AZ74+MH1901_Schedule_B!BB74+MH1901_Schedule_B!BD74+MH1901_Schedule_B!BF74>SUM(R69:W69),\"ERROR\",SUM(R69:W69)))","v":0},null,0,0]
["OP",56,null,{"$f":"MH1901_Schedule_C!D75","v":0},{"$f":"MH1901_Schedule_C!E75","v":""},{"$f":"MH1901_Schedule_C!F75","v":""},{"$f":"MH1901_Schedule_C!L75","v":0},{"$f":"IF(OR(AND(E70=\"60\", F70=\"70\"),AND(E70=\"60\", F70=\"71\"),AND(E70=\"60\", F70=\"72\"),AND(E70=\"60\", F70=\"75\"),AND(E70=\"60\", F70=\"78\")), 0,MH1901_Schedule_B!E75)","v":0},0,{"$f":"IF(OR(E70=\"55\", E70=55), 0, IF(ISNA(VLOOKUP(E70&F70,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E70&F70,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E70>0,IF(MH1901_Schedule_B!H75+MH1901_Schedule_B!K75+MH1901_Schedule_B!N75+MH1901_Schedule_B!P75+MH1901_Schedule_B!R75+MH1901_Schedule_B!T75+MH1901_Schedule_B!V75+MH1901_Schedule_B!X75+MH1901_Schedule_B!Z75+MH1901_Schedule_B!AB75+MH1901_Schedule_B!AD75+MH1901_Schedule_B!AF75+MH1901_Schedule_B!AH75+MH1901_Schedule_B!AJ75+MH1901_Schedule_B!AL75+MH1901_Schedule_B!AN75+MH1901_Schedule_B!AP75+MH1901_Schedule_B!AR75+MH1901_Schedule_B!AT75+MH1901_Schedule_B!AV75+MH1901_Schedule_B!AX75+MH1901_Schedule_B!AZ75+MH1901_Schedule_B!BB75+MH1901_Schedule_B!BD75+MH1901_Schedule_B!BF75>SUM(R70:W70),\"ERROR\",SUM(R70:W70)))","v":0},null,0,0]
["OP",57,null,{"$f":"MH1901_Schedule_C!D76","v":0},{"$f":"MH1901_Schedule_C!E76","v":""},{"$f":"MH1901_Schedule_C!F76","v":""},{"$f":"MH1901_Schedule_C!L76","v":0},{"$f":"IF(OR(AND(E71=\"60\", F71=\"70\"),AND(E71=\"60\", F71=\"71\"),AND(E71=\"60\", F71=\"72\"),AND(E71=\"60\", F71=\"75\"),AND(E71=\"60\", F71=\"78\")), 0,MH1901_Schedule_B!E76)","v":0},0,{"$f":"IF(OR(E71=\"55\", E71=55), 0, IF(ISNA(VLOOKUP(E71&F71,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E71&F71,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E71>0,IF(MH1901_Schedule_B!H76+MH1901_Schedule_B!K76+MH1901_Schedule_B!N76+MH1901_Schedule_B!P76+MH1901_Schedule_B!R76+MH1901_Schedule_B!T76+MH1901_Schedule_B!V76+MH1901_Schedule_B!X76+MH1901_Schedule_B!Z76+MH1901_Schedule_B!AB76+MH1901_Schedule_B!AD76+MH1901_Schedule_B!AF76+MH1901_Schedule_B!AH76+MH1901_Schedule_B!AJ76+MH1901_Schedule_B!AL76+MH1901_Schedule_B!AN76+MH1901_Schedule_B!AP76+MH1901_Schedule_B!AR76+MH1901_Schedule_B!AT76+MH1901_Schedule_B!AV76+MH1901_Schedule_B!AX76+MH1901_Schedule_B!AZ76+MH1901_Schedule_B!BB76+MH1901_Schedule_B!BD76+MH1901_Schedule_B!BF76>SUM(R71:W71),\"ERROR\",SUM(R71:W71)))","v":0},null,0,0]
["OP",58,null,{"$f":"MH1901_Schedule_C!D77","v":0},{"$f":"MH1901_Schedule_C!E77","v":""},{"$f":"MH1901_Schedule_C!F77","v":""},{"$f":"MH1901_Schedule_C!L77","v":0},{"$f":"IF(OR(AND(E72=\"60\", F72=\"70\"),AND(E72=\"60\", F72=\"71\"),AND(E72=\"60\", F72=\"72\"),AND(E72=\"60\", F72=\"75\"),AND(E72=\"60\", F72=\"78\")), 0,MH1901_Schedule_B!E77)","v":0},0,{"$f":"IF(OR(E72=\"55\", E72=55), 0, IF(ISNA(VLOOKUP(E72&F72,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E72&F72,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E72>0,IF(MH1901_Schedule_B!H77+MH1901_Schedule_B!K77+MH1901_Schedule_B!N77+MH1901_Schedule_B!P77+MH1901_Schedule_B!R77+MH1901_Schedule_B!T77+MH1901_Schedule_B!V77+MH1901_Schedule_B!X77+MH1901_Schedule_B!Z77+MH1901_Schedule_B!AB77+MH1901_Schedule_B!AD77+MH1901_Schedule_B!AF77+MH1901_Schedule_B!AH77+MH1901_Schedule_B!AJ77+MH1901_Schedule_B!AL77+MH1901_Schedule_B!AN77+MH1901_Schedule_B!AP77+MH1901_Schedule_B!AR77+MH1901_Schedule_B!AT77+MH1901_Schedule_B!AV77+MH1901_Schedule_B!AX77+MH1901_Schedule_B!AZ77+MH1901_Schedule_B!BB77+MH1901_Schedule_B!BD77+MH1901_Schedule_B!BF77>SUM(R72:W72),\"ERROR\",SUM(R72:W72)))","v":0},null,0,0]
["OP",59,null,{"$f":"MH1901_Schedule_C!D78","v":0},{"$f":"MH1901_Schedule_C!E78","v":""},{"$f":"MH1901_Schedule_C!F78","v":""},{"$f":"MH1901_Schedule_C!L78","v":0},{"$f":"IF(OR(AND(E73=\"60\", F73=\"70\"),AND(E73=\"60\", F73=\"71\"),AND(E73=\"60\", F73=\"72\"),AND(E73=\"60\", F73=\"75\"),AND(E73=\"60\", F73=\"78\")), 0,MH1901_Schedule_B!E78)","v":0},0,{"$f":"IF(OR(E73=\"55\", E73=55), 0, IF(ISNA(VLOOKUP(E73&F73,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E73&F73,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E73>0,IF(MH1901_Schedule_B!H78+MH1901_Schedule_B!K78+MH1901_Schedule_B!N78+MH1901_Schedule_B!P78+MH1901_Schedule_B!R78+MH1901_Schedule_B!T78+MH1901_Schedule_B!V78+MH1901_Schedule_B!X78+MH1901_Schedule_B!Z78+MH1901_Schedule_B!AB78+MH1901_Schedule_B!AD78+MH1901_Schedule_B!AF78+MH1901_Schedule_B!AH78+MH1901_Schedule_B!AJ78+MH1901_Schedule_B!AL78+MH1901_Schedule_B!AN78+MH1901_Schedule_B!AP78+MH1901_Schedule_B!AR78+MH1901_Schedule_B!AT78+MH1901_Schedule_B!AV78+MH1901_Schedule_B!AX78+MH1901_Schedule_B!AZ78+MH1901_Schedule_B!BB78+MH1901_Schedule_B!BD78+MH1901_Schedule_B!BF78>SUM(R73:W73),\"ERROR\",SUM(R73:W73)))","v":0},null,0,0]
["OP",60,null,{"$f":"MH1901_Schedule_C!D79","v":0},{"$f":"MH1901_Schedule_C!E79","v":""},{"$f":"MH1901_Schedule_C!F79","v":""},{"$f":"MH1901_Schedule_C!L79","v":0},{"$f":"IF(OR(AND(E74=\"60\", F74=\"70\"),AND(E74=\"60\", F74=\"71\"),AND(E74=\"60\", F74=\"72\"),AND(E74=\"60\", F74=\"75\"),AND(E74=\"60\", F74=\"78\")), 0,MH1901_Schedule_B!E79)","v":0},0,{"$f":"IF(OR(E74=\"55\", E74=55), 0, IF(ISNA(VLOOKUP(E74&F74,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E74&F74,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E74>0,IF(MH1901_Schedule_B!H79+MH1901_Schedule_B!K79+MH1901_Schedule_B!N79+MH1901_Schedule_B!P79+MH1901_Schedule_B!R79+MH1901_Schedule_B!T79+MH1901_Schedule_B!V79+MH1901_Schedule_B!X79+MH1901_Schedule_B!Z79+MH1901_Schedule_B!AB79+MH1901_Schedule_B!AD79+MH1901_Schedule_B!AF79+MH1901_Schedule_B!AH79+MH1901_Schedule_B!AJ79+MH1901_Schedule_B!AL79+MH1901_Schedule_B!AN79+MH1901_Schedule_B!AP79+MH1901_Schedule_B!AR79+MH1901_Schedule_B!AT79+MH1901_Schedule_B!AV79+MH1901_Schedule_B!AX79+MH1901_Schedule_B!AZ79+MH1901_Schedule_B!BB79+MH1901_Schedule_B!BD79+MH1901_Schedule_B!BF79>SUM(R74:W74),\"ERROR\",SUM(R74:W74)))","v":0},null,0,0]
["OP",61,null,{"$f":"MH1901_Schedule_C!D80","v":0},{"$f":"MH1901_Schedule_C!E80","v":""},{"$f":"MH1901_Schedule_C!F80","v":""},{"$f":"MH1901_Schedule_C!L80","v":0},{"$f":"IF(OR(AND(E75=\"60\", F75=\"70\"),AND(E75=\"60\", F75=\"71\"),AND(E75=\"60\", F75=\"72\"),AND(E75=\"60\", F75=\"75\"),AND(E75=\"60\", F75=\"78\")), 0,MH1901_Schedule_B!E80)","v":0},0,{"$f":"IF(OR(E75=\"55\", E75=55), 0, IF(ISNA(VLOOKUP(E75&F75,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E75&F75,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E75>0,IF(MH1901_Schedule_B!H80+MH1901_Schedule_B!K80+MH1901_Schedule_B!N80+MH1901_Schedule_B!P80+MH1901_Schedule_B!R80+MH1901_Schedule_B!T80+MH1901_Schedule_B!V80+MH1901_Schedule_B!X80+MH1901_Schedule_B!Z80+MH1901_Schedule_B!AB80+MH1901_Schedule_B!AD80+MH1901_Schedule_B!AF80+MH1901_Schedule_B!AH80+MH1901_Schedule_B!AJ80+MH1901_Schedule_B!AL80+MH1901_Schedule_B!AN80+MH1901_Schedule_B!AP80+MH1901_Schedule_B!AR80+MH1901_Schedule_B!AT80+MH1901_Schedule_B!AV80+MH1901_Schedule_B!AX80+MH1901_Schedule_B!AZ80+MH1901_Schedule_B!BB80+MH1901_Schedule_B!BD80+MH1901_Schedule_B!BF80>SUM(R75:W75),\"ERROR\",SUM(R75:W75)))","v":0},null,0,0]
["OP",62,null,{"$f":"MH1901_Schedule_C!D81","v":0},{"$f":"MH1901_Schedule_C!E81","v":""},{"$f":"MH1901_Schedule_C!F81","v":""},{"$f":"MH1901_Schedule_C!L81","v":0},{"$f":"IF(OR(AND(E76=\"60\", F76=\"70\"),AND(E76=\"60\", F76=\"71\"),AND(E76=\"60\", F76=\"72\"),AND(E76=\"60\", F76=\"75\"),AND(E76=\"60\", F76=\"78\")), 0,MH1901_Schedule_B!E81)","v":0},0,{"$f":"IF(OR(E76=\"55\", E76=55), 0, IF(ISNA(VLOOKUP(E76&F76,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E76&F76,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E76>0,IF(MH1901_Schedule_B!H81+MH1901_Schedule_B!K81+MH1901_Schedule_B!N81+MH1901_Schedule_B!P81+MH1901_Schedule_B!R81+MH1901_Schedule_B!T81+MH1901_Schedule_B!V81+MH1901_Schedule_B!X81+MH1901_Schedule_B!Z81+MH1901_Schedule_B!AB81+MH1901_Schedule_B!AD81+MH1901_Schedule_B!AF81+MH1901_Schedule_B!AH81+MH1901_Schedule_B!AJ81+MH1901_Schedule_B!AL81+MH1901_Schedule_B!AN81+MH1901_Schedule_B!AP81+MH1901_Schedule_B!AR81+MH1901_Schedule_B!AT81+MH1901_Schedule_B!AV81+MH1901_Schedule_B!AX81+MH1901_Schedule_B!AZ81+MH1901_Schedule_B!BB81+MH1901_Schedule_B!BD81+MH1901_Schedule_B!BF81>SUM(R76:W76),\"ERROR\",SUM(R76:W76)))","v":0},null,0,0]
["OP",63,null,{"$f":"MH1901_Schedule_C!D82","v":0},{"$f":"MH1901_Schedule_C!E82","v":""},{"$f":"MH1901_Schedule_C!F82","v":""},{"$f":"MH1901_Schedule_C!L82","v":0},{"$f":"IF(OR(AND(E77=\"60\", F77=\"70\"),AND(E77=\"60\", F77=\"71\"),AND(E77=\"60\", F77=\"72\"),AND(E77=\"60\", F77=\"75\"),AND(E77=\"60\", F77=\"78\")), 0,MH1901_Schedule_B!E82)","v":0},0,{"$f":"IF(OR(E77=\"55\", E77=55), 0, IF(ISNA(VLOOKUP(E77&F77,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E77&F77,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E77>0,IF(MH1901_Schedule_B!H82+MH1901_Schedule_B!K82+MH1901_Schedule_B!N82+MH1901_Schedule_B!P82+MH1901_Schedule_B!R82+MH1901_Schedule_B!T82+MH1901_Schedule_B!V82+MH1901_Schedule_B!X82+MH1901_Schedule_B!Z82+MH1901_Schedule_B!AB82+MH1901_Schedule_B!AD82+MH1901_Schedule_B!AF82+MH1901_Schedule_B!AH82+MH1901_Schedule_B!AJ82+MH1901_Schedule_B!AL82+MH1901_Schedule_B!AN82+MH1901_Schedule_B!AP82+MH1901_Schedule_B!AR82+MH1901_Schedule_B!AT82+MH1901_Schedule_B!AV82+MH1901_Schedule_B!AX82+MH1901_Schedule_B!AZ82+MH1901_Schedule_B!BB82+MH1901_Schedule_B!BD82+MH1901_Schedule_B!BF82>SUM(R77:W77),\"ERROR\",SUM(R77:W77)))","v":0},null,0,0]
["OP",64,null,{"$f":"MH1901_Schedule_C!D83","v":0},{"$f":"MH1901_Schedule_C!E83","v":""},{"$f":"MH1901_Schedule_C!F83","v":""},{"$f":"MH1901_Schedule_C!L83","v":0},{"$f":"IF(OR(AND(E78=\"60\", F78=\"70\"),AND(E78=\"60\", F78=\"71\"),AND(E78=\"60\", F78=\"72\"),AND(E78=\"60\", F78=\"75\"),AND(E78=\"60\", F78=\"78\")), 0,MH1901_Schedule_B!E83)","v":0},0,{"$f":"IF(OR(E78=\"55\", E78=55), 0, IF(ISNA(VLOOKUP(E78&F78,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E78&F78,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E78>0,IF(MH1901_Schedule_B!H83+MH1901_Schedule_B!K83+MH1901_Schedule_B!N83+MH1901_Schedule_B!P83+MH1901_Schedule_B!R83+MH1901_Schedule_B!T83+MH1901_Schedule_B!V83+MH1901_Schedule_B!X83+MH1901_Schedule_B!Z83+MH1901_Schedule_B!AB83+MH1901_Schedule_B!AD83+MH1901_Schedule_B!AF83+MH1901_Schedule_B!AH83+MH1901_Schedule_B!AJ83+MH1901_Schedule_B!AL83+MH1901_Schedule_B!AN83+MH1901_Schedule_B!AP83+MH1901_Schedule_B!AR83+MH1901_Schedule_B!AT83+MH1901_Schedule_B!AV83+MH1901_Schedule_B!AX83+MH1901_Schedule_B!AZ83+MH1901_Schedule_B!BB83+MH1901_Schedule_B!BD83+MH1901_Schedule_B!BF83>SUM(R78:W78),\"ERROR\",SUM(R78:W78)))","v":0},null,0,0]
[{"$f":"IF(AND(E79=\"05\",F79<\"20\"),\"IP\",\"OP\")","v":"OP"},65,null,{"$f":"MH1901_Schedule_C!D84","v":0},{"$f":"MH1901_Schedule_C!E84","v":""},{"$f":"MH1901_Schedule_C!F84","v":""},{"$f":"MH1901_Schedule_C!L84","v":0},{"$f":"IF(OR(AND(E79=\"60\", F79=\"70\"),AND(E79=\"60\", F79=\"71\"),AND(E79=\"60\", F79=\"72\"),AND(E79=\"60\", F79=\"75\"),AND(E79=\"60\", F79=\"78\")), 0,MH1901_Schedule_B!E84)","v":0},{"$f":"IF(H79>0, G79/H79,0)","v":0},{"$f":"IF(OR(E79=\"55\", E79=55), 0, IF(ISNA(VLOOKUP(E79&F79,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E79&F79,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,{"$f":"IF(D79=\"isa\",\"               N/A\",IF(OR(AND(E79=60, F79>64),AND(E79=\"60\", F79>\"64\"), E79=55, E79=\"55\"), G79, H79*P79))","v":0},null,null,null,null,null,null,{"$f":"IF(E79>0,IF(MH1901_Schedule_B!H84+MH1901_Schedule_B!K84+MH1901_Schedule_B!N84+MH1901_Schedule_B!P84+MH1901_Schedule_B!R84+MH1901_Schedule_B!T84+MH1901_Schedule_B!V84+MH1901_Schedule_B!X84+MH1901_Schedule_B!Z84+MH1901_Schedule_B!AB84+MH1901_Schedule_B!AD84+MH1901_Schedule_B!AF84+MH1901_Schedule_B!AH84+MH1901_Schedule_B!AJ84+MH1901_Schedule_B!AL84+MH1901_Schedule_B!AN84+MH1901_Schedule_B!AP84+MH1901_Schedule_B!AR84+MH1901_Schedule_B!AT84+MH1901_Schedule_B!AV84+MH1901_Schedule_B!AX84+MH1901_Schedule_B!AZ84+MH1901_Schedule_B!BB84+MH1901_Schedule_B!BD84+MH1901_Schedule_B!BF84>SUM(R79:W79),\"ERROR\",SUM(R79:W79)))","v":0},null,0,0]
["OP",66,null,{"$f":"MH1901_Schedule_C!D85","v":0},{"$f":"MH1901_Schedule_C!E85","v":""},{"$f":"MH1901_Schedule_C!F85","v":""},{"$f":"MH1901_Schedule_C!L85","v":0},{"$f":"IF(OR(AND(E80=\"60\", F80=\"70\"),AND(E80=\"60\", F80=\"71\"),AND(E80=\"60\", F80=\"72\"),AND(E80=\"60\", F80=\"75\"),AND(E80=\"60\", F80=\"78\")), 0,MH1901_Schedule_B!E85)","v":0},0,{"$f":"IF(OR(E80=\"55\", E80=55), 0, IF(ISNA(VLOOKUP(E80&F80,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E80&F80,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,{"$f":"IF(J80=0,L80,IF(D80=\"NR\",N80,IF(A80=\"IP\",IF($E$119=\"N/A\",IF(MIN(J80,L80)=0,L80,MIN(J80,L80)),IF($E$119=\"CR\",I80,IF($E$119=\"CMA\",J80,IF($E$119=\"NR/CR\",N80,MIN(J80,L80))))),IF(A80=\"OP\",IF($F$119=\"N/A\",IF(MIN(J80,L80)=0,L80,MIN(J80,L80)),IF($F$119=\"CR\",I80,IF($F$119=\"CMA\",J80,IF($E$119=\"NR/CR\",N80,MIN(J80,L80)))))))))","v":0},0,null,null,null,null,null,null,{"$f":"IF(E80>0,IF(MH1901_Schedule_B!H85+MH1901_Schedule_B!K85+MH1901_Schedule_B!N85+MH1901_Schedule_B!P85+MH1901_Schedule_B!R85+MH1901_Schedule_B!T85+MH1901_Schedule_B!V85+MH1901_Schedule_B!X85+MH1901_Schedule_B!Z85+MH1901_Schedule_B!AB85+MH1901_Schedule_B!AD85+MH1901_Schedule_B!AF85+MH1901_Schedule_B!AH85+MH1901_Schedule_B!AJ85+MH1901_Schedule_B!AL85+MH1901_Schedule_B!AN85+MH1901_Schedule_B!AP85+MH1901_Schedule_B!AR85+MH1901_Schedule_B!AT85+MH1901_Schedule_B!AV85+MH1901_Schedule_B!AX85+MH1901_Schedule_B!AZ85+MH1901_Schedule_B!BB85+MH1901_Schedule_B!BD85+MH1901_Schedule_B!BF85>SUM(R80:W80),\"ERROR\",SUM(R80:W80)))","v":0},null,0,{"$f":"Q80-X80","v":0}]
["OP",67,null,{"$f":"MH1901_Schedule_C!D86","v":0},{"$f":"MH1901_Schedule_C!E86","v":""},{"$f":"MH1901_Schedule_C!F86","v":""},{"$f":"MH1901_Schedule_C!L86","v":0},{"$f":"IF(OR(AND(E81=\"60\", F81=\"70\"),AND(E81=\"60\", F81=\"71\"),AND(E81=\"60\", F81=\"72\"),AND(E81=\"60\", F81=\"75\"),AND(E81=\"60\", F81=\"78\")), 0,MH1901_Schedule_B!E86)","v":0},0,{"$f":"IF(OR(E81=\"55\", E81=55), 0, IF(ISNA(VLOOKUP(E81&F81,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E81&F81,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E81>0,IF(MH1901_Schedule_B!H86+MH1901_Schedule_B!K86+MH1901_Schedule_B!N86+MH1901_Schedule_B!P86+MH1901_Schedule_B!R86+MH1901_Schedule_B!T86+MH1901_Schedule_B!V86+MH1901_Schedule_B!X86+MH1901_Schedule_B!Z86+MH1901_Schedule_B!AB86+MH1901_Schedule_B!AD86+MH1901_Schedule_B!AF86+MH1901_Schedule_B!AH86+MH1901_Schedule_B!AJ86+MH1901_Schedule_B!AL86+MH1901_Schedule_B!AN86+MH1901_Schedule_B!AP86+MH1901_Schedule_B!AR86+MH1901_Schedule_B!AT86+MH1901_Schedule_B!AV86+MH1901_Schedule_B!AX86+MH1901_Schedule_B!AZ86+MH1901_Schedule_B!BB86+MH1901_Schedule_B!BD86+MH1901_Schedule_B!BF86>SUM(R81:W81),\"ERROR\",SUM(R81:W81)))","v":0},null,0,0]
["OP",68,null,{"$f":"MH1901_Schedule_C!D87","v":0},{"$f":"MH1901_Schedule_C!E87","v":""},{"$f":"MH1901_Schedule_C!F87","v":""},{"$f":"MH1901_Schedule_C!L87","v":0},{"$f":"IF(OR(AND(E82=\"60\", F82=\"70\"),AND(E82=\"60\", F82=\"71\"),AND(E82=\"60\", F82=\"72\"),AND(E82=\"60\", F82=\"75\"),AND(E82=\"60\", F82=\"78\")), 0,MH1901_Schedule_B!E87)","v":0},0,{"$f":"IF(OR(E82=\"55\", E82=55), 0, IF(ISNA(VLOOKUP(E82&F82,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E82&F82,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E82>0,IF(MH1901_Schedule_B!H87+MH1901_Schedule_B!K87+MH1901_Schedule_B!N87+MH1901_Schedule_B!P87+MH1901_Schedule_B!R87+MH1901_Schedule_B!T87+MH1901_Schedule_B!V87+MH1901_Schedule_B!X87+MH1901_Schedule_B!Z87+MH1901_Schedule_B!AB87+MH1901_Schedule_B!AD87+MH1901_Schedule_B!AF87+MH1901_Schedule_B!AH87+MH1901_Schedule_B!AJ87+MH1901_Schedule_B!AL87+MH1901_Schedule_B!AN87+MH1901_Schedule_B!AP87+MH1901_Schedule_B!AR87+MH1901_Schedule_B!AT87+MH1901_Schedule_B!AV87+MH1901_Schedule_B!AX87+MH1901_Schedule_B!AZ87+MH1901_Schedule_B!BB87+MH1901_Schedule_B!BD87+MH1901_Schedule_B!BF87>SUM(R82:W82),\"ERROR\",SUM(R82:W82)))","v":0},null,0,0]
["OP",69,null,{"$f":"MH1901_Schedule_C!D88","v":0},{"$f":"MH1901_Schedule_C!E88","v":""},{"$f":"MH1901_Schedule_C!F88","v":""},{"$f":"MH1901_Schedule_C!L88","v":0},{"$f":"IF(OR(AND(E83=\"60\", F83=\"70\"),AND(E83=\"60\", F83=\"71\"),AND(E83=\"60\", F83=\"72\"),AND(E83=\"60\", F83=\"75\"),AND(E83=\"60\", F83=\"78\")), 0,MH1901_Schedule_B!E88)","v":0},0,{"$f":"IF(OR(E83=\"55\", E83=55), 0, IF(ISNA(VLOOKUP(E83&F83,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E83&F83,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E83>0,IF(MH1901_Schedule_B!H88+MH1901_Schedule_B!K88+MH1901_Schedule_B!N88+MH1901_Schedule_B!P88+MH1901_Schedule_B!R88+MH1901_Schedule_B!T88+MH1901_Schedule_B!V88+MH1901_Schedule_B!X88+MH1901_Schedule_B!Z88+MH1901_Schedule_B!AB88+MH1901_Schedule_B!AD88+MH1901_Schedule_B!AF88+MH1901_Schedule_B!AH88+MH1901_Schedule_B!AJ88+MH1901_Schedule_B!AL88+MH1901_Schedule_B!AN88+MH1901_Schedule_B!AP88+MH1901_Schedule_B!AR88+MH1901_Schedule_B!AT88+MH1901_Schedule_B!AV88+MH1901_Schedule_B!AX88+MH1901_Schedule_B!AZ88+MH1901_Schedule_B!BB88+MH1901_Schedule_B!BD88+MH1901_Schedule_B!BF88>SUM(R83:W83),\"ERROR\",SUM(R83:W83)))","v":0},null,0,0]
["OP",70,null,{"$f":"MH1901_Schedule_C!D89","v":0},{"$f":"MH1901_Schedule_C!E89","v":""},{"$f":"MH1901_Schedule_C!F89","v":""},{"$f":"MH1901_Schedule_C!L89","v":0},{"$f":"IF(OR(AND(E84=\"60\", F84=\"70\"),AND(E84=\"60\", F84=\"71\"),AND(E84=\"60\", F84=\"72\"),AND(E84=\"60\", F84=\"75\"),AND(E84=\"60\", F84=\"78\")), 0,MH1901_Schedule_B!E89)","v":0},0,{"$f":"IF(OR(E84=\"55\", E84=55), 0, IF(ISNA(VLOOKUP(E84&F84,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E84&F84,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E84>0,IF(MH1901_Schedule_B!H89+MH1901_Schedule_B!K89+MH1901_Schedule_B!N89+MH1901_Schedule_B!P89+MH1901_Schedule_B!R89+MH1901_Schedule_B!T89+MH1901_Schedule_B!V89+MH1901_Schedule_B!X89+MH1901_Schedule_B!Z89+MH1901_Schedule_B!AB89+MH1901_Schedule_B!AD89+MH1901_Schedule_B!AF89+MH1901_Schedule_B!AH89+MH1901_Schedule_B!AJ89+MH1901_Schedule_B!AL89+MH1901_Schedule_B!AN89+MH1901_Schedule_B!AP89+MH1901_Schedule_B!AR89+MH1901_Schedule_B!AT89+MH1901_Schedule_B!AV89+MH1901_Schedule_B!AX89+MH1901_Schedule_B!AZ89+MH1901_Schedule_B!BB89+MH1901_Schedule_B!BD89+MH1901_Schedule_B!BF89>SUM(R84:W84),\"ERROR\",SUM(R84:W84)))","v":0},null,0,0]
["OP",71,null,{"$f":"MH1901_Schedule_C!D90","v":0},{"$f":"MH1901_Schedule_C!E90","v":""},{"$f":"MH1901_Schedule_C!F90","v":""},{"$f":"MH1901_Schedule_C!L90","v":0},{"$f":"IF(OR(AND(E85=\"60\", F85=\"70\"),AND(E85=\"60\", F85=\"71\"),AND(E85=\"60\", F85=\"72\"),AND(E85=\"60\", F85=\"75\"),AND(E85=\"60\", F85=\"78\")), 0,MH1901_Schedule_B!E90)","v":0},0,{"$f":"IF(OR(E85=\"55\", E85=55), 0, IF(ISNA(VLOOKUP(E85&F85,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E85&F85,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E85>0,IF(MH1901_Schedule_B!H90+MH1901_Schedule_B!K90+MH1901_Schedule_B!N90+MH1901_Schedule_B!P90+MH1901_Schedule_B!R90+MH1901_Schedule_B!T90+MH1901_Schedule_B!V90+MH1901_Schedule_B!X90+MH1901_Schedule_B!Z90+MH1901_Schedule_B!AB90+MH1901_Schedule_B!AD90+MH1901_Schedule_B!AF90+MH1901_Schedule_B!AH90+MH1901_Schedule_B!AJ90+MH1901_Schedule_B!AL90+MH1901_Schedule_B!AN90+MH1901_Schedule_B!AP90+MH1901_Schedule_B!AR90+MH1901_Schedule_B!AT90+MH1901_Schedule_B!AV90+MH1901_Schedule_B!AX90+MH1901_Schedule_B!AZ90+MH1901_Schedule_B!BB90+MH1901_Schedule_B!BD90+MH1901_Schedule_B!BF90>SUM(R85:W85),\"ERROR\",SUM(R85:W85)))","v":0},null,0,0]
["OP",72,null,{"$f":"MH1901_Schedule_C!D91","v":0},{"$f":"MH1901_Schedule_C!E91","v":""},{"$f":"MH1901_Schedule_C!F91","v":""},{"$f":"MH1901_Schedule_C!L91","v":0},{"$f":"IF(OR(AND(E86=\"60\", F86=\"70\"),AND(E86=\"60\", F86=\"71\"),AND(E86=\"60\", F86=\"72\"),AND(E86=\"60\", F86=\"75\"),AND(E86=\"60\", F86=\"78\")), 0,MH1901_Schedule_B!E91)","v":0},0,{"$f":"IF(OR(E86=\"55\", E86=55), 0, IF(ISNA(VLOOKUP(E86&F86,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E86&F86,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E86>0,IF(MH1901_Schedule_B!H91+MH1901_Schedule_B!K91+MH1901_Schedule_B!N91+MH1901_Schedule_B!P91+MH1901_Schedule_B!R91+MH1901_Schedule_B!T91+MH1901_Schedule_B!V91+MH1901_Schedule_B!X91+MH1901_Schedule_B!Z91+MH1901_Schedule_B!AB91+MH1901_Schedule_B!AD91+MH1901_Schedule_B!AF91+MH1901_Schedule_B!AH91+MH1901_Schedule_B!AJ91+MH1901_Schedule_B!AL91+MH1901_Schedule_B!AN91+MH1901_Schedule_B!AP91+MH1901_Schedule_B!AR91+MH1901_Schedule_B!AT91+MH1901_Schedule_B!AV91+MH1901_Schedule_B!AX91+MH1901_Schedule_B!AZ91+MH1901_Schedule_B!BB91+MH1901_Schedule_B!BD91+MH1901_Schedule_B!BF91>SUM(R86:W86),\"ERROR\",SUM(R86:W86)))","v":0},null,0,0]
["OP",73,null,{"$f":"MH1901_Schedule_C!D92","v":0},{"$f":"MH1901_Schedule_C!E92","v":""},{"$f":"MH1901_Schedule_C!F92","v":""},{"$f":"MH1901_Schedule_C!L92","v":0},{"$f":"IF(OR(AND(E87=\"60\", F87=\"70\"),AND(E87=\"60\", F87=\"71\"),AND(E87=\"60\", F87=\"72\"),AND(E87=\"60\", F87=\"75\"),AND(E87=\"60\", F87=\"78\")), 0,MH1901_Schedule_B!E92)","v":0},0,{"$f":"IF(OR(E87=\"55\", E87=55), 0, IF(ISNA(VLOOKUP(E87&F87,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E87&F87,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E87>0,IF(MH1901_Schedule_B!H92+MH1901_Schedule_B!K92+MH1901_Schedule_B!N92+MH1901_Schedule_B!P92+MH1901_Schedule_B!R92+MH1901_Schedule_B!T92+MH1901_Schedule_B!V92+MH1901_Schedule_B!X92+MH1901_Schedule_B!Z92+MH1901_Schedule_B!AB92+MH1901_Schedule_B!AD92+MH1901_Schedule_B!AF92+MH1901_Schedule_B!AH92+MH1901_Schedule_B!AJ92+MH1901_Schedule_B!AL92+MH1901_Schedule_B!AN92+MH1901_Schedule_B!AP92+MH1901_Schedule_B!AR92+MH1901_Schedule_B!AT92+MH1901_Schedule_B!AV92+MH1901_Schedule_B!AX92+MH1901_Schedule_B!AZ92+MH1901_Schedule_B!BB92+MH1901_Schedule_B!BD92+MH1901_Schedule_B!BF92>SUM(R87:W87),\"ERROR\",SUM(R87:W87)))","v":0},null,0,0]
["OP",74,null,{"$f":"MH1901_Schedule_C!D93","v":0},{"$f":"MH1901_Schedule_C!E93","v":""},{"$f":"MH1901_Schedule_C!F93","v":""},{"$f":"MH1901_Schedule_C!L93","v":0},{"$f":"IF(OR(AND(E88=\"60\", F88=\"70\"),AND(E88=\"60\", F88=\"71\"),AND(E88=\"60\", F88=\"72\"),AND(E88=\"60\", F88=\"75\"),AND(E88=\"60\", F88=\"78\")), 0,MH1901_Schedule_B!E93)","v":0},0,{"$f":"IF(OR(E88=\"55\", E88=55), 0, IF(ISNA(VLOOKUP(E88&F88,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E88&F88,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E88>0,IF(MH1901_Schedule_B!H93+MH1901_Schedule_B!K93+MH1901_Schedule_B!N93+MH1901_Schedule_B!P93+MH1901_Schedule_B!R93+MH1901_Schedule_B!T93+MH1901_Schedule_B!V93+MH1901_Schedule_B!X93+MH1901_Schedule_B!Z93+MH1901_Schedule_B!AB93+MH1901_Schedule_B!AD93+MH1901_Schedule_B!AF93+MH1901_Schedule_B!AH93+MH1901_Schedule_B!AJ93+MH1901_Schedule_B!AL93+MH1901_Schedule_B!AN93+MH1901_Schedule_B!AP93+MH1901_Schedule_B!AR93+MH1901_Schedule_B!AT93+MH1901_Schedule_B!AV93+MH1901_Schedule_B!AX93+MH1901_Schedule_B!AZ93+MH1901_Schedule_B!BB93+MH1901_Schedule_B!BD93+MH1901_Schedule_B!BF93>SUM(R88:W88),\"ERROR\",SUM(R88:W88)))","v":0},null,0,0]
["OP",75,null,{"$f":"MH1901_Schedule_C!D94","v":0},{"$f":"MH1901_Schedule_C!E94","v":""},{"$f":"MH1901_Schedule_C!F94","v":""},{"$f":"MH1901_Schedule_C!L94","v":0},{"$f":"IF(OR(AND(E89=\"60\", F89=\"70\"),AND(E89=\"60\", F89=\"71\"),AND(E89=\"60\", F89=\"72\"),AND(E89=\"60\", F89=\"75\"),AND(E89=\"60\", F89=\"78\")), 0,MH1901_Schedule_B!E94)","v":0},0,{"$f":"IF(OR(E89=\"55\", E89=55), 0, IF(ISNA(VLOOKUP(E89&F89,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E89&F89,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E89>0,IF(MH1901_Schedule_B!H94+MH1901_Schedule_B!K94+MH1901_Schedule_B!N94+MH1901_Schedule_B!P94+MH1901_Schedule_B!R94+MH1901_Schedule_B!T94+MH1901_Schedule_B!V94+MH1901_Schedule_B!X94+MH1901_Schedule_B!Z94+MH1901_Schedule_B!AB94+MH1901_Schedule_B!AD94+MH1901_Schedule_B!AF94+MH1901_Schedule_B!AH94+MH1901_Schedule_B!AJ94+MH1901_Schedule_B!AL94+MH1901_Schedule_B!AN94+MH1901_Schedule_B!AP94+MH1901_Schedule_B!AR94+MH1901_Schedule_B!AT94+MH1901_Schedule_B!AV94+MH1901_Schedule_B!AX94+MH1901_Schedule_B!AZ94+MH1901_Schedule_B!BB94+MH1901_Schedule_B!BD94+MH1901_Schedule_B!BF94>SUM(R89:W89),\"ERROR\",SUM(R89:W89)))","v":0},null,0,0]
["OP",76,null,{"$f":"MH1901_Schedule_C!D95","v":0},{"$f":"MH1901_Schedule_C!E95","v":""},{"$f":"MH1901_Schedule_C!F95","v":""},{"$f":"MH1901_Schedule_C!L95","v":0},{"$f":"IF(OR(AND(E90=\"60\", F90=\"70\"),AND(E90=\"60\", F90=\"71\"),AND(E90=\"60\", F90=\"72\"),AND(E90=\"60\", F90=\"75\"),AND(E90=\"60\", F90=\"78\")), 0,MH1901_Schedule_B!E95)","v":0},0,{"$f":"IF(OR(E90=\"55\", E90=55), 0, IF(ISNA(VLOOKUP(E90&F90,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E90&F90,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E90>0,IF(MH1901_Schedule_B!H95+MH1901_Schedule_B!K95+MH1901_Schedule_B!N95+MH1901_Schedule_B!P95+MH1901_Schedule_B!R95+MH1901_Schedule_B!T95+MH1901_Schedule_B!V95+MH1901_Schedule_B!X95+MH1901_Schedule_B!Z95+MH1901_Schedule_B!AB95+MH1901_Schedule_B!AD95+MH1901_Schedule_B!AF95+MH1901_Schedule_B!AH95+MH1901_Schedule_B!AJ95+MH1901_Schedule_B!AL95+MH1901_Schedule_B!AN95+MH1901_Schedule_B!AP95+MH1901_Schedule_B!AR95+MH1901_Schedule_B!AT95+MH1901_Schedule_B!AV95+MH1901_Schedule_B!AX95+MH1901_Schedule_B!AZ95+MH1901_Schedule_B!BB95+MH1901_Schedule_B!BD95+MH1901_Schedule_B!BF95>SUM(R90:W90),\"ERROR\",SUM(R90:W90)))","v":0},null,0,0]
["OP",77,null,{"$f":"MH1901_Schedule_C!D96","v":0},{"$f":"MH1901_Schedule_C!E96","v":""},{"$f":"MH1901_Schedule_C!F96","v":""},{"$f":"MH1901_Schedule_C!L96","v":0},{"$f":"IF(OR(AND(E91=\"60\", F91=\"70\"),AND(E91=\"60\", F91=\"71\"),AND(E91=\"60\", F91=\"72\"),AND(E91=\"60\", F91=\"75\"),AND(E91=\"60\", F91=\"78\")), 0,MH1901_Schedule_B!E96)","v":0},0,{"$f":"IF(OR(E91=\"55\", E91=55), 0, IF(ISNA(VLOOKUP(E91&F91,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E91&F91,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E91>0,IF(MH1901_Schedule_B!H96+MH1901_Schedule_B!K96+MH1901_Schedule_B!N96+MH1901_Schedule_B!P96+MH1901_Schedule_B!R96+MH1901_Schedule_B!T96+MH1901_Schedule_B!V96+MH1901_Schedule_B!X96+MH1901_Schedule_B!Z96+MH1901_Schedule_B!AB96+MH1901_Schedule_B!AD96+MH1901_Schedule_B!AF96+MH1901_Schedule_B!AH96+MH1901_Schedule_B!AJ96+MH1901_Schedule_B!AL96+MH1901_Schedule_B!AN96+MH1901_Schedule_B!AP96+MH1901_Schedule_B!AR96+MH1901_Schedule_B!AT96+MH1901_Schedule_B!AV96+MH1901_Schedule_B!AX96+MH1901_Schedule_B!AZ96+MH1901_Schedule_B!BB96+MH1901_Schedule_B!BD96+MH1901_Schedule_B!BF96>SUM(R91:W91),\"ERROR\",SUM(R91:W91)))","v":0},null,0,0]
["OP",78,null,{"$f":"MH1901_Schedule_C!D97","v":0},{"$f":"MH1901_Schedule_C!E97","v":""},{"$f":"MH1901_Schedule_C!F97","v":""},{"$f":"MH1901_Schedule_C!L97","v":0},{"$f":"IF(OR(AND(E92=\"60\", F92=\"70\"),AND(E92=\"60\", F92=\"71\"),AND(E92=\"60\", F92=\"72\"),AND(E92=\"60\", F92=\"75\"),AND(E92=\"60\", F92=\"78\")), 0,MH1901_Schedule_B!E97)","v":0},0,{"$f":"IF(OR(E92=\"55\", E92=55), 0, IF(ISNA(VLOOKUP(E92&F92,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E92&F92,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E92>0,IF(MH1901_Schedule_B!H97+MH1901_Schedule_B!K97+MH1901_Schedule_B!N97+MH1901_Schedule_B!P97+MH1901_Schedule_B!R97+MH1901_Schedule_B!T97+MH1901_Schedule_B!V97+MH1901_Schedule_B!X97+MH1901_Schedule_B!Z97+MH1901_Schedule_B!AB97+MH1901_Schedule_B!AD97+MH1901_Schedule_B!AF97+MH1901_Schedule_B!AH97+MH1901_Schedule_B!AJ97+MH1901_Schedule_B!AL97+MH1901_Schedule_B!AN97+MH1901_Schedule_B!AP97+MH1901_Schedule_B!AR97+MH1901_Schedule_B!AT97+MH1901_Schedule_B!AV97+MH1901_Schedule_B!AX97+MH1901_Schedule_B!AZ97+MH1901_Schedule_B!BB97+MH1901_Schedule_B!BD97+MH1901_Schedule_B!BF97>SUM(R92:W92),\"ERROR\",SUM(R92:W92)))","v":0},null,0,0]
["OP",79,null,{"$f":"MH1901_Schedule_C!D98","v":0},{"$f":"MH1901_Schedule_C!E98","v":""},{"$f":"MH1901_Schedule_C!F98","v":""},{"$f":"MH1901_Schedule_C!L98","v":0},{"$f":"IF(OR(AND(E93=\"60\", F93=\"70\"),AND(E93=\"60\", F93=\"71\"),AND(E93=\"60\", F93=\"72\"),AND(E93=\"60\", F93=\"75\"),AND(E93=\"60\", F93=\"78\")), 0,MH1901_Schedule_B!E98)","v":0},0,{"$f":"IF(OR(E93=\"55\", E93=55), 0, IF(ISNA(VLOOKUP(E93&F93,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E93&F93,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E93>0,IF(MH1901_Schedule_B!H98+MH1901_Schedule_B!K98+MH1901_Schedule_B!N98+MH1901_Schedule_B!P98+MH1901_Schedule_B!R98+MH1901_Schedule_B!T98+MH1901_Schedule_B!V98+MH1901_Schedule_B!X98+MH1901_Schedule_B!Z98+MH1901_Schedule_B!AB98+MH1901_Schedule_B!AD98+MH1901_Schedule_B!AF98+MH1901_Schedule_B!AH98+MH1901_Schedule_B!AJ98+MH1901_Schedule_B!AL98+MH1901_Schedule_B!AN98+MH1901_Schedule_B!AP98+MH1901_Schedule_B!AR98+MH1901_Schedule_B!AT98+MH1901_Schedule_B!AV98+MH1901_Schedule_B!AX98+MH1901_Schedule_B!AZ98+MH1901_Schedule_B!BB98+MH1901_Schedule_B!BD98+MH1901_Schedule_B!BF98>SUM(R93:W93),\"ERROR\",SUM(R93:W93)))","v":0},null,0,0]
["OP",80,null,{"$f":"MH1901_Schedule_C!D99","v":0},{"$f":"MH1901_Schedule_C!E99","v":""},{"$f":"MH1901_Schedule_C!F99","v":""},{"$f":"MH1901_Schedule_C!L99","v":0},{"$f":"IF(OR(AND(E94=\"60\", F94=\"70\"),AND(E94=\"60\", F94=\"71\"),AND(E94=\"60\", F94=\"72\"),AND(E94=\"60\", F94=\"75\"),AND(E94=\"60\", F94=\"78\")), 0,MH1901_Schedule_B!E99)","v":0},0,{"$f":"IF(OR(E94=\"55\", E94=55), 0, IF(ISNA(VLOOKUP(E94&F94,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E94&F94,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E94>0,IF(MH1901_Schedule_B!H99+MH1901_Schedule_B!K99+MH1901_Schedule_B!N99+MH1901_Schedule_B!P99+MH1901_Schedule_B!R99+MH1901_Schedule_B!T99+MH1901_Schedule_B!V99+MH1901_Schedule_B!X99+MH1901_Schedule_B!Z99+MH1901_Schedule_B!AB99+MH1901_Schedule_B!AD99+MH1901_Schedule_B!AF99+MH1901_Schedule_B!AH99+MH1901_Schedule_B!AJ99+MH1901_Schedule_B!AL99+MH1901_Schedule_B!AN99+MH1901_Schedule_B!AP99+MH1901_Schedule_B!AR99+MH1901_Schedule_B!AT99+MH1901_Schedule_B!AV99+MH1901_Schedule_B!AX99+MH1901_Schedule_B!AZ99+MH1901_Schedule_B!BB99+MH1901_Schedule_B!BD99+MH1901_Schedule_B!BF99>SUM(R94:W94),\"ERROR\",SUM(R94:W94)))","v":0},null,0,0]
["OP",81,null,{"$f":"MH1901_Schedule_C!D100","v":0},{"$f":"MH1901_Schedule_C!E100","v":""},{"$f":"MH1901_Schedule_C!F100","v":""},{"$f":"MH1901_Schedule_C!L100","v":0},{"$f":"IF(OR(AND(E95=\"60\", F95=\"70\"),AND(E95=\"60\", F95=\"71\"),AND(E95=\"60\", F95=\"72\"),AND(E95=\"60\", F95=\"75\"),AND(E95=\"60\", F95=\"78\")), 0,MH1901_Schedule_B!E100)","v":0},0,{"$f":"IF(OR(E95=\"55\", E95=55), 0, IF(ISNA(VLOOKUP(E95&F95,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E95&F95,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E95>0,IF(MH1901_Schedule_B!H100+MH1901_Schedule_B!K100+MH1901_Schedule_B!N100+MH1901_Schedule_B!P100+MH1901_Schedule_B!R100+MH1901_Schedule_B!T100+MH1901_Schedule_B!V100+MH1901_Schedule_B!X100+MH1901_Schedule_B!Z100+MH1901_Schedule_B!AB100+MH1901_Schedule_B!AD100+MH1901_Schedule_B!AF100+MH1901_Schedule_B!AH100+MH1901_Schedule_B!AJ100+MH1901_Schedule_B!AL100+MH1901_Schedule_B!AN100+MH1901_Schedule_B!AP100+MH1901_Schedule_B!AR100+MH1901_Schedule_B!AT100+MH1901_Schedule_B!AV100+MH1901_Schedule_B!AX100+MH1901_Schedule_B!AZ100+MH1901_Schedule_B!BB100+MH1901_Schedule_B!BD100+MH1901_Schedule_B!BF100>SUM(R95:W95),\"ERROR\",SUM(R95:W95)))","v":0},null,0,0]
["OP",82,null,{"$f":"MH1901_Schedule_C!D101","v":0},{"$f":"MH1901_Schedule_C!E101","v":""},{"$f":"MH1901_Schedule_C!F101","v":""},{"$f":"MH1901_Schedule_C!L101","v":0},{"$f":"IF(OR(AND(E96=\"60\", F96=\"70\"),AND(E96=\"60\", F96=\"71\"),AND(E96=\"60\", F96=\"72\"),AND(E96=\"60\", F96=\"75\"),AND(E96=\"60\", F96=\"78\")), 0,MH1901_Schedule_B!E101)","v":0},0,{"$f":"IF(OR(E96=\"55\", E96=55), 0, IF(ISNA(VLOOKUP(E96&F96,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E96&F96,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E96>0,IF(MH1901_Schedule_B!H101+MH1901_Schedule_B!K101+MH1901_Schedule_B!N101+MH1901_Schedule_B!P101+MH1901_Schedule_B!R101+MH1901_Schedule_B!T101+MH1901_Schedule_B!V101+MH1901_Schedule_B!X101+MH1901_Schedule_B!Z101+MH1901_Schedule_B!AB101+MH1901_Schedule_B!AD101+MH1901_Schedule_B!AF101+MH1901_Schedule_B!AH101+MH1901_Schedule_B!AJ101+MH1901_Schedule_B!AL101+MH1901_Schedule_B!AN101+MH1901_Schedule_B!AP101+MH1901_Schedule_B!AR101+MH1901_Schedule_B!AT101+MH1901_Schedule_B!AV101+MH1901_Schedule_B!AX101+MH1901_Schedule_B!AZ101+MH1901_Schedule_B!BB101+MH1901_Schedule_B!BD101+MH1901_Schedule_B!BF101>SUM(R96:W96),\"ERROR\",SUM(R96:W96)))","v":0},null,0,0]
["OP",83,null,{"$f":"MH1901_Schedule_C!D102","v":0},{"$f":"MH1901_Schedule_C!E102","v":""},{"$f":"MH1901_Schedule_C!F102","v":""},{"$f":"MH1901_Schedule_C!L102","v":0},{"$f":"IF(OR(AND(E97=\"60\", F97=\"70\"),AND(E97=\"60\", F97=\"71\"),AND(E97=\"60\", F97=\"72\"),AND(E97=\"60\", F97=\"75\"),AND(E97=\"60\", F97=\"78\")), 0,MH1901_Schedule_B!E102)","v":0},0,{"$f":"IF(OR(E97=\"55\", E97=55), 0, IF(ISNA(VLOOKUP(E97&F97,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E97&F97,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E97>0,IF(MH1901_Schedule_B!H102+MH1901_Schedule_B!K102+MH1901_Schedule_B!N102+MH1901_Schedule_B!P102+MH1901_Schedule_B!R102+MH1901_Schedule_B!T102+MH1901_Schedule_B!V102+MH1901_Schedule_B!X102+MH1901_Schedule_B!Z102+MH1901_Schedule_B!AB102+MH1901_Schedule_B!AD102+MH1901_Schedule_B!AF102+MH1901_Schedule_B!AH102+MH1901_Schedule_B!AJ102+MH1901_Schedule_B!AL102+MH1901_Schedule_B!AN102+MH1901_Schedule_B!AP102+MH1901_Schedule_B!AR102+MH1901_Schedule_B!AT102+MH1901_Schedule_B!AV102+MH1901_Schedule_B!AX102+MH1901_Schedule_B!AZ102+MH1901_Schedule_B!BB102+MH1901_Schedule_B!BD102+MH1901_Schedule_B!BF102>SUM(R97:W97),\"ERROR\",SUM(R97:W97)))","v":0},null,0,0]
["OP",84,null,{"$f":"MH1901_Schedule_C!D103","v":0},{"$f":"MH1901_Schedule_C!E103","v":""},{"$f":"MH1901_Schedule_C!F103","v":""},{"$f":"MH1901_Schedule_C!L103","v":0},{"$f":"IF(OR(AND(E98=\"60\", F98=\"70\"),AND(E98=\"60\", F98=\"71\"),AND(E98=\"60\", F98=\"72\"),AND(E98=\"60\", F98=\"75\"),AND(E98=\"60\", F98=\"78\")), 0,MH1901_Schedule_B!E103)","v":0},0,{"$f":"IF(OR(E98=\"55\", E98=55), 0, IF(ISNA(VLOOKUP(E98&F98,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(E98&F98,'LAC CMA'!$G$14:$H$199,2,FALSE)))","v":0},null,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(E98>0,IF(MH1901_Schedule_B!H103+MH1901_Schedule_B!K103+MH1901_Schedule_B!N103+MH1901_Schedule_B!P103+MH1901_Schedule_B!R103+MH1901_Schedule_B!T103+MH1901_Schedule_B!V103+MH1901_Schedule_B!X103+MH1901_Schedule_B!Z103+MH1901_Schedule_B!AB103+MH1901_Schedule_B!AD103+MH1901_Schedule_B!AF103+MH1901_Schedule_B!AH103+MH1901_Schedule_B!AJ103+MH1901_Schedule_B!AL103+MH1901_Schedule_B!AN103+MH1901_Schedule_B!AP103+MH1901_Schedule_B!AR103+MH1901_Schedule_B!AT103+MH1901_Schedule_B!AV103+MH1901_Schedule_B!AX103+MH1901_Schedule_B!AZ103+MH1901_Schedule_B!BB103+MH1901_Schedule_B!BD103+MH1901_Schedule_B!BF103>SUM(R98:W98),\"ERROR\",SUM(R98:W98)))","v":0},null,0,0]
[null,null,null,"aa","TOTAL","aa",{"$f":"SUM(G15:G98)","v":34228055.859999999},{"$f":"SUM(H15:H98)","v":8027441},null,null,null,null,null,null,null,null,{"$f":"SUM(Q15:Q98)","v":34228055.859999999},0,0,154526,0,0,0,{"$f":"SUM(X15:X98)","v":154526},0,0,34073529.859999999]
[]
[null,"NOTE:  Due to contract and funding source limitation, the claimable amount for reimbursement on Column 18 is not always equal to the maximum cost subject to reimbursement."]
[]
[null,"Complete this form for the Entity Level before proceeding to the next step."]
[null,"NEXT STEP:"]
[null,null,null,null," 1.  Providers with any SD/MC adjustments complete MH 1961."]
[null,null,null,null," 2.  All other providers: you have completed all the required data input.  Please print each one of the cost report forms and review the information.  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"IP","OP"]
[null,null,null,{"$f":"SUMIF(D15:D98,\"ISA\",G15:G98)+SUMIF(D15:D98,\"ASO\",G15:G98)","v":0},{"$f":"IF('MH1968'!K43=0,\"N/A\",IF('Input Data'!DV268<='Input Data'!DV269,\"CR\",\"CMA\"))","v":"CR"},{"$f":"IF('MH1968'!Q43=0,\"N/A\",'Input Data'!DU313)","v":"CR"}]
[]
[null,null,null,null,{"$f":"MH1966_HOSPINPT!E5","v":0},{"$f":"'MH1966_MODE5(OTHR)'!E4","v":0}]

{"sheet":"MH1966_HOSPINPT","index":44,"n_rows":134,"n_cols":19,"rows_kept":134,"cut":false,"hidden":false,"merged":[[128,1,128,2],[31,1,31,2],[34,1,34,2],[37,1,37,2],[46,1,46,2],[55,1,55,2],[9,4,10,4],[28,1,28,2],[18,1,18,3],[20,1,20,2],[41,1,41,2],[21,1,21,2],[24,1,24,2],[27,1,27,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[104,1,104,2],[32,1,32,2],[33,1,33,2],[35,1,35,2],[36,1,36,2],[93,1,93,2],[94,1,94,2],[9,5,10,5],[14,1,14,3],[16,1,16,3],[58,1,58,2],[17,1,17,3],[19,1,19,2],[30,1,30,2],[38,1,38,2],[42,1,42,2],[39,1,39,2],[51,1,51,2],[43,1,43,2],[11,1,11,3],[12,1,12,3],[23,1,23,2],[13,1,13,3],[48,1,48,2],[22,1,22,2],[29,1,29,2],[25,1,25,2],[40,1,40,2],[47,1,47,2],[26,1,26,2],[15,1,15,3],[97,1,97,2],[106,1,106,2],[108,1,108,2],[107,1,107,2],[98,1,98,2],[105,1,105,2],[99,1,99,2],[100,1,100,2],[133,1,133,2],[109,1,109,2],[110,1,110,2],[118,1,118,2],[119,1,119,2],[112,1,112,2],[113,1,113,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[125,1,125,2],[130,1,130,2],[131,1,131,2],[117,1,117,2],[120,1,120,2],[111,1,111,2],[114,1,114,2],[115,1,115,2],[116,1,116,2],[132,1,132,2],[129,1,129,2],[126,1,126,2],[127,1,127,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[61,1,61,2],[82,1,82,2],[83,1,83,2],[77,1,77,2],[79,1,79,2],[80,1,80,2],[96,1,96,2],[76,1,76,2],[90,1,90,2],[91,1,91,2],[88,1,88,2],[89,1,89,2],[87,1,87,2],[92,1,92,2],[95,1,95,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[85,1,85,2],[86,1,86,2],[44,1,44,2],[45,1,45,2],[62,1,62,2],[60,1,60,2],[71,1,71,2],[59,1,59,2],[50,1,50,2],[49,1,49,2],[56,1,56,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[69,1,69,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[70,1,70,2]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,"Department of Health Care Services",null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["ALLOCATION OF COSTS TO SERVICE\nFUNCTIONS - MODE TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"IF(M12<>\"\",\"PAGE 1 OF 2\",\"PAGE 1 OF 1\")","v":"PAGE 1 OF 1"},null,null,null,null,null,null,null,"PAGE 2 OF 2"]
[{"$f":"\"MH 1966_HOSPINPT \"&Revision_Date","v":"MH 1966_HOSPINPT (Rev. 02/2019)"},null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"},null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[null,null,null,null,null,{"$f":"SUM(G5:S5)","v":0},{"$f":"IF(G7=\"NR\",1,0)","v":0},{"$f":"IF(H7=\"NR\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"County:",{"$f":"County_Name","v":"Los Angeles"},null,null,19,{"$f":"GetIndex(F6)","v":20},{"$f":"GetIndex(G6)","v":21},22,23,24,25,0,0,0,0,0,0,0]
[null,"County Code:",{"$f":"County_Code","v":"19"},null,null,null,{"$f":"GetInfo(\"Settlement Type\", G6)","v":"HOSP"},{"$f":"GetInfo(\"Settlement Type\", H6)","v":"HOSP"},"HOSP","HOSP","HOSP","HOSP","","","","","","",""]
[]
[null,"Legal Entity:",{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[null,"Legal Entity Number:",{"$f":"MH1900_INFO!B8","v":"00055"},null,"Mode Total\nAdmin","Mode Total \nNon-Admin","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service","Service"]
[null,"Mode:","05 - Hospital Inpatient Services (SFC 10-19)",null,null,null,"Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function","Function"]
[null,null,null,null,null,null,{"$f":"GetInfo(\"Service Function\", G6)","v":"14"},{"$f":"GetInfo(\"Service Function\", H6)","v":"14"},"15","15","19","19","","","","","","",""]
[1,"Allocation Percentage",null,null,{"$f":"SUMIF($G$12:$S$12,\"19\",G13:S13)","v":1},{"$f":"SUM(G13:S13) - E13","v":0.99999999999999978},{"$f":"IF(G12=\"19\",G15/$E$15,IF($F$15>0,G15/$F$15,0))","v":0.23094978499889993},{"$f":"IF(H12=\"19\",H15/$E$15,IF($F$15>0,H15/$F$15,0))","v":9.7958374546572274E-2},0.43599174154837778,0.23510009890615013,0.65794142253922294,0.342058577460777,0,0,0,0,0,0,0]
[2,"Total Units",null,null,null,null,{"$f":"GetInfo(\"Total Units\",G6)","v":3120},{"$f":"GetInfo(\"Total Units\",H6)","v":1000},{"$f":"GetInfo(\"Total Units\",I6)","v":5890},2400,280,110,0,0,0,0,0,0,0]
[3,"Gross Cost",null,null,{"$f":"SUMIF($G$12:$S$12,\"19\",G15:S15)","v":448158.5588},{"$f":"SUM(G15:S15) -E15","v":14226495.301199999},{"$f":"GetInfo(\"Gross Cost\",G6)","v":3285606.0310999998},{"$f":"GetInfo(\"Gross Cost\",H6)","v":1393604.3552000001},{"$f":"GetInfo(\"Gross Cost\",I6)","v":6202634.4625000004},3344650.4523999998,294862.0797,153296.4791,0,0,0,0,0,0,0]
[]
[{"$f":"A15+1","v":4},"Cost per Unit",null,null,null,null,{"$f":"IF(G6=0,0,G15/G14)","v":1053.0788561217948},{"$f":"IF(H6=0,0,H15/H14)","v":1393.6043552000001},1053.0788561120544,1393.6043551666667,1053.0788560714286,1393.6043554545454,0,0,0,0,0,0,0]
[{"$f":"A17+1","v":5},"Published Charge per Unit",null,null,null,null,{"$f":"GetRate(\"05\",G12,\"PC\")","v":1351},1351,1351,1351,600,600,0,0,0,0,0,0,0]
[]
[{"$f":"A18+1","v":6},"Medi-Cal Units",null,"07/01/19 - 12/31/19",null,null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",G$6)","v":1520},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units A\",H$6)","v":0},1890,0,230,0,0,0,0,0,0,0,0]
[{"$f":"A20+1","v":7},"Medi-Cal Units",null,"01/01/20 - 02/29/20",null,null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",G$6)","v":1000},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units B\",H$6)","v":0},2000,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A21+1","v":8},"Medi-Cal Units",null,"03/01/20 - 06/30/20",null,null,{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",G$6)","v":0},{"$f":"GetInfo(\"Short Doyle Medi-Cal Units C\",H$6)","v":800},0,1400,0,100,0,0,0,0,0,0,0]
[9,"Medicare/Medi-Cal Crossover Units",null,"07/01/19 - 12/31/19",null,null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",G$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units A\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Medicare/Medi-Cal Crossover Units",null,"01/01/20 - 02/29/20",null,null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",G$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units B\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[11,"Medicare/Medi-Cal Crossover Units",null,"03/01/20 - 06/30/20",null,null,{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",G$6)","v":0},{"$f":"GetInfo(\"Medicare/Medi-Cal Crossover Units C\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[12,"Enhanced Non CHIP (Children) Units",null,"07/01/19 - 12/31/19",null,null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",G$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units A\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[13,"Enhanced Non CHIP (Children) Units",null,"01/01/20 - 02/29/20",null,null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",G$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units B\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[14,"Enhanced Non CHIP (Children) Units",null,"03/01/20 - 06/30/20",null,null,{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",G$6)","v":0},{"$f":"GetInfo(\"Enhanced Non CHIP Children Units C\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[15,"Enhanced CHIP (Children) Units",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",G$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units A\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[16,"Enhanced CHIP (Children) Units",null,"10/01/19 - 12/31/19",null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",G$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units B\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[17,"Enhanced CHIP (Children) Units",null,"01/01/20 - 02/29/20",null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",G$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units C\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[18,"Enhanced CHIP (Children) Units",null,"03/01/20 - 06/30/20",null,null,{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",G$6)","v":0},{"$f":"GetInfo(\"Enhanced SD/MC Children Units D\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[19,"Enhanced BCCTP",null,"07/01/19 - 12/31/19",null,null,{"$f":"GetInfo(\"BCCTP Units A\",G$6)","v":0},{"$f":"GetInfo(\"BCCTP Units A\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[20,"Enhanced BCCTP",null,"01/01/20 - 02/29/20",null,null,{"$f":"GetInfo(\"BCCTP Units B\",G$6)","v":0},{"$f":"GetInfo(\"BCCTP Units B\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[21,"Enhanced BCCTP",null,"03/01/20 - 06/30/20",null,null,{"$f":"GetInfo(\"BCCTP Units C\",G$6)","v":0},{"$f":"GetInfo(\"BCCTP Units C\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[22,"Enhanced Pregnancy",null,"07/01/19 - 12/31/19",null,null,{"$f":"GetInfo(\"Pregnancy Units A\",G$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units A\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[23,"Enhanced Pregnancy",null,"01/01/20 - 02/29/20",null,null,{"$f":"GetInfo(\"Pregnancy Units B\",G$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units B\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[24,"Enhanced Pregnancy",null,"03/01/20 - 06/30/20",null,null,{"$f":"GetInfo(\"Pregnancy Units C\",G$6)","v":0},{"$f":"GetInfo(\"Pregnancy Units C\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[25,"Enhanced SD/MC (Refugees) Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,null,{"$f":"GetInfo(\"Refugee Units\",G$6)","v":0},{"$f":"GetInfo(\"Refugee Units\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[26,"Affordable Care Act Units",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},null,null,{"$f":"GetInfo(\"Affordable Care Act Units A\",G$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units A\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[27,"Affordable Care Act Units",null,"01/01/20 - 02/29/20",null,null,{"$f":"GetInfo(\"Affordable Care Act Units B\",G$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units B\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[28,"Affordable Care Act Units",null,"03/01/20 - 06/30/20",null,null,{"$f":"GetInfo(\"Affordable Care Act Units C\",G$6)","v":0},{"$f":"GetInfo(\"Affordable Care Act Units C\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[29,"MediCal for all Children (SB75) and Young Adults Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,null,{"$f":"GetInfo(\"SB75 Units\",G$6)","v":0},{"$f":"GetInfo(\"SB75 Units\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[30,"Medi-Cal Access Program (MCAP)",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},null,null,{"$f":"GetInfo(\"MCAP Units\",G$6)","v":0},{"$f":"GetInfo(\"MCAP Units\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[31,"Medi-Cal Access Program (MCAP)",null,"10/01/19 - 12/31/19",null,null,{"$f":"GetInfo(\"MCAP Units B\",G$6)","v":0},{"$f":"GetInfo(\"MCAP Units B\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[32,"Medi-Cal Access Program (MCAP)",null,"01/01/20 - 02/29/20",null,null,{"$f":"GetInfo(\"MCAP Units C\",G$6)","v":0},{"$f":"GetInfo(\"MCAP Units C\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[33,"Medi-Cal Access Program (MCAP)",null,"03/01/20 - 06/30/20",null,null,{"$f":"GetInfo(\"MCAP Units D\",G$6)","v":0},{"$f":"GetInfo(\"MCAP Units D\",H$6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[34,"Non-Medi-Cal Units",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},null,null,{"$f":"IF(G14=\"\",\"\",G14-SUM(G20:G47))","v":600},{"$f":"IF(H14=\"\",\"\",H14-SUM(H20:H47))","v":200},2000,1000,50,10,0,0,0,0,0,0,0]
[]
[{"$f":"A48+1","v":35},"Medi-Cal Costs ",null,"07/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G50:S50)","v":242208.13689642859},{"$f":"SUM(G50:S50) -E50","v":3590998.899356911},{"$f":"G20*G$17","v":1600679.8613051281},{"$f":"H20*H$17","v":0},1990319.0380517829,0,242208.13689642859,0,0,0,0,0,0,0,0]
[{"$f":"A50+1","v":36},"Medi-Cal Published Charges ",null,"07/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G51:S51)","v":138000},{"$f":"SUM(G51:S51) -E51","v":4606910},{"$f":"G20*G$18","v":2053520},{"$f":"H20*H$18","v":0},2553390,0,138000,0,0,0,0,0,0,0,0]
[]
[{"$f":"A51+1","v":37},"Medi-Cal Costs ",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G53:S53)","v":0},{"$f":"SUM(G53:S53) -E53","v":3159236.5683459034},{"$f":"G21*G$17","v":1053078.8561217948},{"$f":"H21*H$17","v":0},2106157.7122241086,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A53+1","v":38},"Medi-Cal Published Charges ",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G54:S54)","v":0},{"$f":"SUM(G54:S54) -E54","v":4053000},{"$f":"G21*G$18","v":1351000},{"$f":"H21*H$18","v":0},2702000,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A54+1","v":39},"Medi-Cal Costs ",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G56:S56)","v":139360.43554545453},{"$f":"SUM(G56:S56) -E56","v":3065929.5813933332},{"$f":"G22*G$17","v":0},{"$f":"H22*H$17","v":1114883.48416},0,1951046.0972333334,0,139360.43554545453,0,0,0,0,0,0,0]
[{"$f":"A56+1","v":40},"Medi-Cal Published Charges ",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G57:S57)","v":60000},{"$f":"SUM(G57:S57) -E57","v":2972200},{"$f":"G22*G$18","v":0},{"$f":"H22*H$18","v":1080800},0,1891400,0,60000,0,0,0,0,0,0,0]
[]
[{"$f":"A57+1","v":41},"Medicare/Medi-Cal Crossover Costs",null,"07/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G59:S59)","v":0},{"$f":"SUM(G59:S59) - E59","v":0},{"$f":"G23*G$17","v":0},{"$f":"H23*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A59+1","v":42},"Medicare/Medi-Cal Crossover Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G60:S60)","v":0},{"$f":"SUM(G60:S60) - E60","v":0},{"$f":"G23*G$18","v":0},{"$f":"H23*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A60+1","v":43},"Medicare/Medi-Cal Crossover Costs",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G62:S62)","v":0},{"$f":"SUM(G62:S62) - E62","v":0},{"$f":"G24*G$17","v":0},{"$f":"H24*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A62+1","v":44},"Medicare/Medi-Cal Crossover Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G63:S63)","v":0},{"$f":"SUM(G63:S63) - E63","v":0},{"$f":"G24*G$18","v":0},{"$f":"H24*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A63+1","v":45},"Medicare/Medi-Cal Crossover Costs",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G65:S65)","v":0},{"$f":"SUM(G65:S65) - E65","v":0},{"$f":"G25*G$17","v":0},{"$f":"H25*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A65+1","v":46},"Medicare/Medi-Cal Crossover Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G66:S66)","v":0},{"$f":"SUM(G66:S66) - E66","v":0},{"$f":"G25*G$18","v":0},{"$f":"H25*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A66+1","v":47},"Enhanced Non CHIP (Children) Costs",null,"07/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G68:S68)","v":0},{"$f":"SUM(G68:S68) - E68","v":0},{"$f":"G26*G$17","v":0},{"$f":"H26*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A68+1","v":48},"Enhanced Non CHIP (Children) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G69:S69)","v":0},{"$f":"SUM(G69:S69) - E69","v":0},{"$f":"G26*G$18","v":0},{"$f":"H26*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A69+1","v":49},"Enhanced Non CHIP (Children) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G71:S71)","v":0},{"$f":"SUM(G71:S71) - E71","v":0},{"$f":"G27*G$17","v":0},{"$f":"H27*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A71+1","v":50},"Enhanced Non CHIP (Children) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G72:S72)","v":0},{"$f":"SUM(G72:S72) - E72","v":0},{"$f":"G27*G$18","v":0},{"$f":"H27*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A72+1","v":51},"Enhanced Non CHIP (Children) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G74:S74)","v":0},{"$f":"SUM(G74:S74) - E74","v":0},{"$f":"G28*G$17","v":0},{"$f":"H28*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A74+1","v":52},"Enhanced Non CHIP (Children) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G75:S75)","v":0},{"$f":"SUM(G75:S75) - E75","v":0},{"$f":"G28*G$18","v":0},{"$f":"H28*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A75+1","v":53},"Enhanced SD/MC (Children) Costs",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUMIF($G$12:$S$12,\"19\",G77:S77)","v":0},{"$f":"SUM(G77:S77) - E77","v":0},{"$f":"G29*G$17","v":0},{"$f":"H29*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A77+1","v":54},"Enhanced SD/MC (Children) Published Charges",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUMIF($G$12:$S$12,\"19\",G78:S78)","v":0},{"$f":"SUM(G78:S78) - E78","v":0},{"$f":"G29*G$18","v":0},{"$f":"H29*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A78+1","v":55},"Enhanced SD/MC (Children) Costs",null,"10/01/19 - 12/31/19",0,0,{"$f":"G30*G$17","v":0},{"$f":"H30*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":56},"Enhanced SD/MC (Children) Published Charges",null,"10/01/19 - 12/31/19",0,0,{"$f":"G30*G$18","v":0},{"$f":"H30*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A81+1","v":57},"Enhanced SD/MC (Children) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G83:S83)","v":0},{"$f":"SUM(G83:S83) - E83","v":0},{"$f":"G31*G$17","v":0},{"$f":"H31*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A83+1","v":58},"Enhanced SD/MC (Children) Published Charges",null,"01/01/20 - 02/29/20",0,0,{"$f":"G31*G$18","v":0},{"$f":"H31*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A84+1","v":59},"Enhanced SD/MC (Children) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G86:S86)","v":0},{"$f":"SUM(G86:S86) - E86","v":0},{"$f":"G32*G$17","v":0},{"$f":"H32*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A86+1","v":60},"Enhanced SD/MC (Children) Published Charges",null,"03/01/20 - 06/30/20",0,0,{"$f":"G32*G$18","v":0},{"$f":"H32*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A87+1","v":61},"Enhanced SD/MC (BCCTP) Costs",null,"07/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G89:S89)","v":0},{"$f":"SUM(G89:S89) - E89","v":0},{"$f":"G33*G$17","v":0},{"$f":"H33*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A89+1","v":62},"Enhanced SD/MC (BCCTP) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G90:S90)","v":0},{"$f":"SUM(G90:S90) - E90","v":0},{"$f":"G33*G$18","v":0},{"$f":"H33*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A90+1","v":63},"Enhanced SD/MC (BCCTP) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G92:S92)","v":0},{"$f":"SUM(G92:S92) - E92","v":0},{"$f":"G34*G$17","v":0},{"$f":"H34*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A92+1","v":64},"Enhanced SD/MC (BCCTP) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G93:S93)","v":0},{"$f":"SUM(G93:S93) - E93","v":0},{"$f":"G34*G$18","v":0},{"$f":"H34*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A93+1","v":65},"Enhanced SD/MC (BCCTP) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G95:S95)","v":0},{"$f":"SUM(G95:S95) - E95","v":0},{"$f":"G35*G$17","v":0},{"$f":"H35*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A95+1","v":66},"Enhanced SD/MC (BCCTP) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G96:S96)","v":0},{"$f":"SUM(G96:S96) - E96","v":0},{"$f":"G35*G$18","v":0},{"$f":"H35*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A96+1","v":67},"Enhanced SD/MC (Pregnancy) Costs",null,"07/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G98:S98)","v":0},{"$f":"SUM(G98:S98) - E98","v":0},{"$f":"G36*G$17","v":0},{"$f":"H36*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A98+1","v":68},"Enhanced SD/MC (Pregnancy) Published Charges",null,"07/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G99:S99)","v":0},{"$f":"SUM(G99:S99) - E99","v":0},{"$f":"G36*G$18","v":0},{"$f":"H36*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A99+1","v":69},"Enhanced SD/MC (Pregnancy) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G101:S101)","v":0},{"$f":"SUM(G101:S101) - E101","v":0},{"$f":"G37*G$17","v":0},{"$f":"H37*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A101+1","v":70},"Enhanced SD/MC (Pregnancy) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G102:S102)","v":0},{"$f":"SUM(G102:S102) - E102","v":0},{"$f":"G37*G$18","v":0},{"$f":"H37*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A102+1","v":71},"Enhanced SD/MC (Pregnancy) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G104:S104)","v":0},{"$f":"SUM(G104:S104) - E104","v":0},{"$f":"G38*G$17","v":0},{"$f":"H38*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A104+1","v":72},"Enhanced SD/MC (Pregnancy) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G105:S105)","v":0},{"$f":"SUM(G105:S105) - E105","v":0},{"$f":"G38*G$18","v":0},{"$f":"H38*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A105+1","v":73},"Enhanced SD/MC (Refugees) Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUMIF($G$12:$S$12,\"19\",G107:S107)","v":0},{"$f":"SUM(G107:S107) - E107","v":0},{"$f":"G39*G$17","v":0},{"$f":"H39*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A107+1","v":74},"Enhanced SD/MC (Refugees) Published Charges",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},0,0,{"$f":"G39*G$18","v":0},{"$f":"H39*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A108+1","v":75},"Affordable Care Act Costs",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},0,0,{"$f":"G40*G$17","v":0},{"$f":"H40*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A110+1","v":76},"Affordable Care Act Published Charges",null,{"$f":"ACA_Period1","v":"07/01/19 - 12/31/19"},{"$f":"SUMIF($G$12:$S$12,\"19\",G111:S111)","v":0},0,{"$f":"G40*G$18","v":0},{"$f":"H40*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A111+1","v":77},"Affordable Care Act Costs",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G113:S113)","v":0},{"$f":"SUM(G113:S113) - E113","v":0},{"$f":"G41*G$17","v":0},{"$f":"H41*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A113+1","v":78},"Affordable Care Act Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G114:S114)","v":0},{"$f":"SUM(G114:S114) - E114","v":0},{"$f":"G41*G$18","v":0},{"$f":"H41*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A114+1","v":79},"Affordable Care Act Costs",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G116:S116)","v":0},{"$f":"SUM(G116:S116) - E116","v":0},{"$f":"G42*G$17","v":0},{"$f":"H42*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A116+1","v":80},"Affordable Care Act Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G117:S117)","v":0},{"$f":"SUM(G117:S117) - E117","v":0},{"$f":"G42*G$18","v":0},{"$f":"H42*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A117+1","v":81},"MediCal for all Children and Young Adults Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},0,0,{"$f":"G43*G$17","v":0},{"$f":"H43*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A119+1","v":82},"MediCal for all Children and Young Adults Published Charges",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},0,0,{"$f":"G43*G$18","v":0},{"$f":"H43*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A120+1","v":83},"Medi-Cal  Access Program (MCAP) Costs",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUMIF($G$12:$S$12,\"19\",G122:S122)","v":0},{"$f":"SUM(G122:S122) - E122","v":0},{"$f":"G44*G$17","v":0},{"$f":"H44*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A122+1","v":84},"Medi-Cal  Access Program (MCAP) Published Charges",null,{"$f":"MCAP_Period1","v":"07/01/19 - 09/30/19"},{"$f":"SUMIF($G$12:$S$12,\"19\",G123:S123)","v":0},{"$f":"SUM(G123:S123) - E123","v":0},{"$f":"G44*G$18","v":0},{"$f":"H44*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A123+1","v":85},"Medi-Cal  Access Program (MCAP) Costs",null,"10/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G125:S125)","v":0},{"$f":"SUM(G125:S125) - E125","v":0},{"$f":"G45*G$17","v":0},{"$f":"H45*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A125+1","v":86},"Medi-Cal  Access Program (MCAP) Published Charges",null,"10/01/19 - 12/31/19",{"$f":"SUMIF($G$12:$S$12,\"19\",G126:S126)","v":0},{"$f":"SUM(G126:S126) - E126","v":0},{"$f":"G45*G$18","v":0},{"$f":"H45*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A126+1","v":87},"Medi-Cal  Access Program (MCAP) Costs",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G128:S128)","v":0},{"$f":"SUM(G128:S128) - E128","v":0},{"$f":"G46*G$17","v":0},{"$f":"H46*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A128+1","v":88},"Medi-Cal  Access Program (MCAP) Published Charges",null,"01/01/20 - 02/29/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G129:S129)","v":0},{"$f":"SUM(G129:S129) - E129","v":0},{"$f":"G46*G$18","v":0},{"$f":"H46*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A129+1","v":89},"Medi-Cal  Access Program (MCAP) Costs",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G131:S131)","v":0},{"$f":"SUM(G131:S131) - E131","v":0},{"$f":"G47*G$17","v":0},{"$f":"H47*H$17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A131+1","v":90},"Medi-Cal  Access Program (MCAP) Published Charges",null,"03/01/20 - 06/30/20",{"$f":"SUMIF($G$12:$S$12,\"19\",G132:S132)","v":0},{"$f":"SUM(G132:S132) - E132","v":0},{"$f":"G47*G$18","v":0},{"$f":"H47*H$18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A132+1","v":91},"Non-Medi-Cal Costs",null,{"$f":"Entire_FiscalYear","v":"07/01/19 - 06/30/20"},{"$f":"SUMIF($G$12:$S$12,\"19\",G134:S134)","v":66589.986358116876},{"$f":"SUM(G134:S134) - E134","v":4410330.2521038512},{"$f":"G17*G48","v":631847.31367307692},{"$f":"H17*H48","v":278720.87104},2106157.7122241086,1393604.3551666667,52653.94280357143,13936.043554545453,0,0,0,0,0,0,0]

{"sheet":"Input Data","index":45,"n_rows":313,"n_cols":130,"rows_kept":313,"cut":false,"hidden":false,"merged":[[82,107,82,108],[81,6,81,7],[81,27,81,28],[81,48,81,49],[81,69,81,70],[81,88,81,89],[81,107,81,108],[82,6,82,7],[82,27,82,28],[82,48,82,49],[82,69,82,70],[82,88,82,89],[80,107,80,108],[79,6,79,7],[79,27,79,28],[79,48,79,49],[79,69,79,70],[79,88,79,89],[79,107,79,108],[80,6,80,7],[80,27,80,28],[80,48,80,49],[80,69,80,70],[80,88,80,89]]}
[]
[]
[]
["ISA DATA",null,null,null,null,null,"ENTITY NUMBER",{"$f":"MH1900_INFO!B8","v":"00055"},"NO. OF PAGES",{"$f":"VALUE(IF(AND(LEN(I12)>0,LEN(AD12)=0),1,AE4))","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENTITY NUMBER",{"$f":"H4","v":"00055"},"NO. OF PAGES",{"$f":"VALUE(IF(AND(LEN(AD12)>0,LEN(AY12)=0),2,IF(AND(LEN(AY12)>0,LEN(BT12)=0),3,IF(AND(LEN(BT12)>0,LEN(CM12)=0),4,IF(AND(LEN(CM12)>0,LEN(DF12)=0),5,IF(AND(LEN(DF12)>0,LEN(DZ12)=0),6,EA4))))))","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENTITY NUMBER",{"$f":"H4","v":"00055"},"NO. OF PAGES",{"$f":"J4","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENTITY NUMBER",{"$f":"H4","v":"00055"},"NO. OF PAGES",{"$f":"J4","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENTITY NUMBER",{"$f":"H4","v":"00055"},"NO. OF PAGES",{"$f":"J4","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENTITY NUMBER",{"$f":"H4","v":"00055"},"NO. OF PAGES",{"$f":"J4","v":2}]
["TOTAL DAILY SLOTS (SLOTS X 365)"]
["DAILY RATE PER SLOT",null,null,null,null,null,"Page 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 6"]
["ISA REIMBURSEMENT TO BE ALLOCATED",null,null,null,null,null,null,null,{"$f":"I11&I12&I10","v":"0514HOSP"},"0514HOSP","0515HOSP","0515HOSP","0519HOSP","0519HOSP","1085CR","1085CR","1504CR","1504CR","1510CR","1510CR","1542CR","1542CR",null,null,null,null,null,null,null,{"$f":"AD11&AD12&AD10","v":"1552CR"},"1552CR","1562CR","1562CR","1577CR","1577CR","4510CR","4510CR","4520CR","4520CR","6070CR","6072CR","6075CR","6078CR",null,null,null,null,null,null,null,{"$f":"AY11&AY12&AY10","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0",null,null,null,null,null,null,null,{"$f":"BT11&BT12&BT10","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0",null,null,null,null,null,{"$f":"CM11&CM12&CM10","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0",null,null,null,null,null,{"$f":"DF11&DF12&DF10","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0"]
[{"$f":"UPPER(\"Less: 3rd Party Revenues\")","v":"LESS: 3RD PARTY REVENUES"},null,null,null,null,null,"COLUMN NUMBER",null,"1","2","3","4","5","6","7","8","9","10","11","12","13","14",null,null,null,null,null,"COLUMN NUMBER",null,15,16,17,18,19,20,21,22,23,24,25,26,27,28,null,null,null,null,null,"COLUMN NUMBER",null,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,null,null,null,null,"COLUMN NUMBER",null,43,44,45,46,47,48,49,50,51,52,53,54,55,56,null,null,null,"COLUMN NUMBER",null,57,58,59,60,61,62,63,64,65,66,67,68,69,70,null,null,null,"COLUMN NUMBER",null,71,72,73,74,75,76,77,78,79,80,81,82,83,84]
[null,null,null,null,null,null,null,null,{"$f":"IF(I10=\"MAA\",\"MAA\",IF(AND(I11=\"05\",I12<\"20\"),\"IP\",\"OP\"))","v":"IP"},"IP","IP","IP","IP","IP","OP","OP","OP","OP","OP","OP","OP","OP",{"$f":"IF(J4=1,\"TOTAL\",\" \")","v":" "},null,null,null,null,null,null,{"$f":"IF(AD10=\"MAA\",\"MAA\",IF(AND(AD11=\"05\",AD12<\"20\"),\"IP\",\"OP\"))","v":"OP"},"OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP",{"$f":"IF(J4=2,\"TOTAL\",\" \")","v":"TOTAL"},null,null,null,null,null,null,{"$f":"IF(AY10=\"MAA\",\"MAA\",IF(AND(AY11=\"05\",AY12<\"20\"),\"IP\",\"OP\"))","v":"OP"},"OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP",{"$f":"IF(J4=3,\"TOTAL\",\" \")","v":" "},null,null,null,null,null,null,{"$f":"IF(BT10=\"MAA\",\"MAA\",IF(AND(BT11=\"05\",BT12<\"20\"),\"IP\",\"OP\"))","v":"OP"},"OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP",{"$f":"IF(J4=4,\"TOTAL\",\" \")","v":" "},null,null,null,null,{"$f":"IF(CM10=\"MAA\",\"MAA\",IF(AND(CM11=\"05\",CM12<\"20\"),\"IP\",\"OP\"))","v":"OP"},"OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP",{"$f":"IF(AF4=5,\"TOTAL\",\" \")","v":" "},null,null,null,null,{"$f":"IF(DF10=\"MAA\",\"MAA\",IF(AND(DF11=\"05\",DF12<\"20\"),\"IP\",\"OP\"))","v":"OP"},"OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP","OP",{"$f":"IF(AY4=6,\"TOTAL\",\" \")","v":" "}]
["Check Box","* Please see the notes if there is/are material variance(s) as shown below.",null,null,null,"1","CONTRACT TYPE - NR, CR, or HOSP",null,{"$f":"'LAC103'!$D$15","v":"HOSP"},{"$f":"'LAC103'!$D$16","v":"HOSP"},{"$f":"'LAC103'!$D$17","v":"HOSP"},{"$f":"'LAC103'!$D$18","v":"HOSP"},{"$f":"'LAC103'!$D$19","v":"HOSP"},{"$f":"'LAC103'!$D$20","v":"HOSP"},{"$f":"'LAC103'!$D$21","v":"CR"},{"$f":"'LAC103'!$D$22","v":"CR"},{"$f":"'LAC103'!$D$23","v":"CR"},{"$f":"'LAC103'!$D$24","v":"CR"},{"$f":"'LAC103'!$D$25","v":"CR"},{"$f":"'LAC103'!$D$26","v":"CR"},{"$f":"'LAC103'!$D$27","v":"CR"},{"$f":"'LAC103'!$D$28","v":"CR"},"","","","","1","CONTRACT TYPE - NR, CR, or HOSP",null,{"$f":"'LAC103'!$D$29","v":"CR"},{"$f":"'LAC103'!$D$30","v":"CR"},{"$f":"'LAC103'!$D$31","v":"CR"},{"$f":"'LAC103'!$D$32","v":"CR"},{"$f":"'LAC103'!$D$33","v":"CR"},{"$f":"'LAC103'!$D$34","v":"CR"},{"$f":"'LAC103'!$D$35","v":"CR"},{"$f":"'LAC103'!$D$36","v":"CR"},{"$f":"'LAC103'!$D$37","v":"CR"},{"$f":"'LAC103'!$D$38","v":"CR"},{"$f":"'LAC103'!$D$39","v":"CR"},{"$f":"'LAC103'!$D$40","v":"CR"},{"$f":"'LAC103'!$D$41","v":"CR"},{"$f":"'LAC103'!$D$42","v":"CR"},"","","","","1","CONTRACT TYPE - NR, CR, or HOSP",null,{"$f":"'LAC103'!$D$43","v":0},{"$f":"'LAC103'!$D$44","v":0},{"$f":"'LAC103'!$D$45","v":0},{"$f":"'LAC103'!$D$46","v":0},{"$f":"'LAC103'!$D$47","v":0},{"$f":"'LAC103'!$D$48","v":0},{"$f":"'LAC103'!$D$49","v":0},{"$f":"'LAC103'!$D$50","v":0},{"$f":"'LAC103'!$D$51","v":0},{"$f":"'LAC103'!$D$52","v":0},{"$f":"'LAC103'!$D$53","v":0},{"$f":"'LAC103'!$D$54","v":0},{"$f":"'LAC103'!$D$55","v":0},{"$f":"'LAC103'!$D$56","v":0},"","","","","1","CONTRACT TYPE - NR, CR, or HOSP",null,{"$f":"'LAC103'!$D$57","v":0},{"$f":"'LAC103'!$D$58","v":0},{"$f":"'LAC103'!$D$59","v":0},{"$f":"'LAC103'!$D$60","v":0},{"$f":"'LAC103'!$D$61","v":0},{"$f":"'LAC103'!$D$62","v":0},{"$f":"'LAC103'!$D$63","v":0},{"$f":"'LAC103'!$D$64","v":0},{"$f":"'LAC103'!$D$65","v":0},{"$f":"'LAC103'!$D$66","v":0},{"$f":"'LAC103'!$D$67","v":0},{"$f":"'LAC103'!$D$68","v":0},{"$f":"'LAC103'!$D$69","v":0},{"$f":"'LAC103'!$D$70","v":0},"","","1","CONTRACT TYPE - NR, CR, or HOSP",null,{"$f":"'LAC103'!$D$71","v":0},{"$f":"'LAC103'!$D$72","v":0},{"$f":"'LAC103'!$D$73","v":0},{"$f":"'LAC103'!$D$74","v":0},{"$f":"'LAC103'!$D$75","v":0},{"$f":"'LAC103'!$D$76","v":0},{"$f":"'LAC103'!$D$77","v":0},{"$f":"'LAC103'!$D$78","v":0},{"$f":"'LAC103'!$D$79","v":0},{"$f":"'LAC103'!$D$80","v":0},{"$f":"'LAC103'!$D$81","v":0},{"$f":"'LAC103'!$D$82","v":0},{"$f":"'LAC103'!$D$83","v":0},{"$f":"'LAC103'!$D$84","v":0},"","","1","CONTRACT TYPE - NR, CR, or HOSP",null,{"$f":"'LAC103'!$D$85","v":0},{"$f":"'LAC103'!$D$86","v":0},{"$f":"'LAC103'!$D$87","v":0},{"$f":"'LAC103'!$D$88","v":0},{"$f":"'LAC103'!$D$89","v":0},{"$f":"'LAC103'!$D$90","v":0},{"$f":"'LAC103'!$D$91","v":0},{"$f":"'LAC103'!$D$92","v":0},{"$f":"'LAC103'!$D$93","v":0},{"$f":"'LAC103'!$D$94","v":0},{"$f":"'LAC103'!$D$95","v":0},{"$f":"'LAC103'!$D$96","v":0},{"$f":"'LAC103'!$D$97","v":0},{"$f":"'LAC103'!$D$98","v":0},"",""]
["Net due SD/MC (Including Enhance + ACA + SB75):  Comparing to MH 1968","OK",null,null,null,"2","MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$15","v":"05"},{"$f":"'LAC103'!$E$16","v":"05"},{"$f":"'LAC103'!$E$17","v":"05"},{"$f":"'LAC103'!$E$18","v":"05"},{"$f":"'LAC103'!$E$19","v":"05"},{"$f":"'LAC103'!$E$20","v":"05"},{"$f":"'LAC103'!$E$21","v":"10"},{"$f":"'LAC103'!$E$22","v":"10"},{"$f":"'LAC103'!$E$23","v":"15"},{"$f":"'LAC103'!$E$24","v":"15"},{"$f":"'LAC103'!$E$25","v":"15"},{"$f":"'LAC103'!$E$26","v":"15"},{"$f":"'LAC103'!$E$27","v":"15"},{"$f":"'LAC103'!$E$28","v":"15"},null,null,null,null,"2","MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$29","v":"15"},{"$f":"'LAC103'!$E$30","v":"15"},{"$f":"'LAC103'!$E$31","v":"15"},{"$f":"'LAC103'!$E$32","v":"15"},{"$f":"'LAC103'!$E$33","v":"15"},{"$f":"'LAC103'!$E$34","v":"15"},{"$f":"'LAC103'!$E$35","v":"45"},{"$f":"'LAC103'!$E$36","v":"45"},{"$f":"'LAC103'!$E$37","v":"45"},{"$f":"'LAC103'!$E$38","v":"45"},{"$f":"'LAC103'!$E$39","v":"60"},{"$f":"'LAC103'!$E$40","v":"60"},{"$f":"'LAC103'!$E$41","v":"60"},{"$f":"'LAC103'!$E$42","v":"60"},null,null,null,null,"2","MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$43","v":""},{"$f":"'LAC103'!$E$44","v":""},{"$f":"'LAC103'!$E$45","v":""},{"$f":"'LAC103'!$E$46","v":""},{"$f":"'LAC103'!$E$47","v":""},{"$f":"'LAC103'!$E$48","v":""},{"$f":"'LAC103'!$E$49","v":""},{"$f":"'LAC103'!$E$50","v":""},{"$f":"'LAC103'!$E$51","v":""},{"$f":"'LAC103'!$E$52","v":""},{"$f":"'LAC103'!$E$53","v":""},{"$f":"'LAC103'!$E$54","v":""},{"$f":"'LAC103'!$E$55","v":""},{"$f":"'LAC103'!$E$56","v":""},null,null,null,null,"2","MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$57","v":""},{"$f":"'LAC103'!$E$58","v":""},{"$f":"'LAC103'!$E$59","v":""},{"$f":"'LAC103'!$E$60","v":""},{"$f":"'LAC103'!$E$61","v":""},{"$f":"'LAC103'!$E$62","v":""},{"$f":"'LAC103'!$E$63","v":""},{"$f":"'LAC103'!$E$64","v":""},{"$f":"'LAC103'!$E$65","v":""},{"$f":"'LAC103'!$E$66","v":""},{"$f":"'LAC103'!$E$67","v":""},{"$f":"'LAC103'!$E$68","v":""},{"$f":"'LAC103'!$E$69","v":""},{"$f":"'LAC103'!$E$70","v":""},null,null,"2","MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$71","v":""},{"$f":"'LAC103'!$E$72","v":""},{"$f":"'LAC103'!$E$73","v":""},{"$f":"'LAC103'!$E$74","v":""},{"$f":"'LAC103'!$E$75","v":""},{"$f":"'LAC103'!$E$76","v":""},{"$f":"'LAC103'!$E$77","v":""},{"$f":"'LAC103'!$E$78","v":""},{"$f":"'LAC103'!$E$79","v":""},{"$f":"'LAC103'!$E$80","v":""},{"$f":"'LAC103'!$E$81","v":""},{"$f":"'LAC103'!$E$82","v":""},{"$f":"'LAC103'!$E$83","v":""},{"$f":"'LAC103'!$E$84","v":""},null,null,"2","MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$85","v":""},{"$f":"'LAC103'!$E$86","v":""},{"$f":"'LAC103'!$E$87","v":""},{"$f":"'LAC103'!$E$88","v":""},{"$f":"'LAC103'!$E$89","v":""},{"$f":"'LAC103'!$E$90","v":""},{"$f":"'LAC103'!$E$91","v":""},{"$f":"'LAC103'!$E$92","v":""},{"$f":"'LAC103'!$E$93","v":""},{"$f":"'LAC103'!$E$94","v":""},{"$f":"'LAC103'!$E$95","v":""},{"$f":"'LAC103'!$E$96","v":""},{"$f":"'LAC103'!$E$97","v":""},{"$f":"'LAC103'!$E$98","v":""}]
["MediCal Access Program (MCAP) Net Due: Comparing to MH 1968 ",{"$f":"IF(DU184='MH1968'!K140+'MH1968'!K145+'MH1968'!K150+'MH1968'!K155-SUM('MH1968'!K179:'MH1968'!K182)+'MH1968'!Q140+'MH1968'!Q145+'MH1968'!Q150+'MH1968'!Q155-SUM('MH1968'!Q179:'MH1968'!Q182),\"OK\",(DU184)-('MH1968'!K140+'MH1968'!K145+'MH1968'!K150+'MH1968'!K155-SUM('MH1968'!K179:'MH1968'!K182)+'MH1968'!Q140+'MH1968'!Q145+'MH1968'!Q150+'MH1968'!Q155-SUM('MH1968'!Q179:'MH1968'!Q182)))","v":"OK"},null,null,null,"3","SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$15","v":"14"},{"$f":"'LAC103'!$F$16","v":"14"},{"$f":"'LAC103'!$F$17","v":"15"},{"$f":"'LAC103'!$F$18","v":"15"},{"$f":"'LAC103'!$F$19","v":"19"},{"$f":"'LAC103'!$F$20","v":"19"},{"$f":"'LAC103'!$F$21","v":"85"},{"$f":"'LAC103'!$F$22","v":"85"},{"$f":"'LAC103'!$F$23","v":"04"},{"$f":"'LAC103'!$F$24","v":"04"},{"$f":"'LAC103'!$F$25","v":"10"},{"$f":"'LAC103'!$F$26","v":"10"},{"$f":"'LAC103'!$F$27","v":"42"},{"$f":"'LAC103'!$F$28","v":"42"},null,null,null,null,"3","SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$29","v":"52"},{"$f":"'LAC103'!$F$30","v":"52"},{"$f":"'LAC103'!$F$31","v":"62"},{"$f":"'LAC103'!$F$32","v":"62"},{"$f":"'LAC103'!$F$33","v":"77"},{"$f":"'LAC103'!$F$34","v":"77"},{"$f":"'LAC103'!$F$35","v":"10"},{"$f":"'LAC103'!$F$36","v":"10"},{"$f":"'LAC103'!$F$37","v":"20"},{"$f":"'LAC103'!$F$38","v":"20"},{"$f":"'LAC103'!$F$39","v":"70"},{"$f":"'LAC103'!$F$40","v":"72"},{"$f":"'LAC103'!$F$41","v":"75"},{"$f":"'LAC103'!$F$42","v":"78"},null,null,null,null,"3","SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$43","v":""},{"$f":"'LAC103'!$F$44","v":""},{"$f":"'LAC103'!$F$45","v":""},{"$f":"'LAC103'!$F$46","v":""},{"$f":"'LAC103'!$F$47","v":""},{"$f":"'LAC103'!$F$48","v":""},{"$f":"'LAC103'!$F$49","v":""},{"$f":"'LAC103'!$F$50","v":""},{"$f":"'LAC103'!$F$51","v":""},{"$f":"'LAC103'!$F$52","v":""},{"$f":"'LAC103'!$F$53","v":""},{"$f":"'LAC103'!$F$54","v":""},{"$f":"'LAC103'!$F$55","v":""},{"$f":"'LAC103'!$F$56","v":""},null,null,null,null,"3","SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$57","v":""},{"$f":"'LAC103'!$F$58","v":""},{"$f":"'LAC103'!$F$59","v":""},{"$f":"'LAC103'!$F$60","v":""},{"$f":"'LAC103'!$F$61","v":""},{"$f":"'LAC103'!$F$62","v":""},{"$f":"'LAC103'!$F$63","v":""},{"$f":"'LAC103'!$F$64","v":""},{"$f":"'LAC103'!$F$65","v":""},{"$f":"'LAC103'!$F$66","v":""},{"$f":"'LAC103'!$F$67","v":""},{"$f":"'LAC103'!$F$68","v":""},{"$f":"'LAC103'!$F$69","v":""},{"$f":"'LAC103'!$F$70","v":""},null,null,"3","SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$71","v":""},{"$f":"'LAC103'!$F$72","v":""},{"$f":"'LAC103'!$F$73","v":""},{"$f":"'LAC103'!$F$74","v":""},{"$f":"'LAC103'!$F$75","v":""},{"$f":"'LAC103'!$F$76","v":""},{"$f":"'LAC103'!$F$77","v":""},{"$f":"'LAC103'!$F$78","v":""},{"$f":"'LAC103'!$F$79","v":""},{"$f":"'LAC103'!$F$80","v":""},{"$f":"'LAC103'!$F$81","v":""},{"$f":"'LAC103'!$F$82","v":""},{"$f":"'LAC103'!$F$83","v":""},{"$f":"'LAC103'!$F$84","v":""},null,null,"3","SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$85","v":""},{"$f":"'LAC103'!$F$86","v":""},{"$f":"'LAC103'!$F$87","v":""},{"$f":"'LAC103'!$F$88","v":""},{"$f":"'LAC103'!$F$89","v":""},{"$f":"'LAC103'!$F$90","v":""},{"$f":"'LAC103'!$F$91","v":""},{"$f":"'LAC103'!$F$92","v":""},{"$f":"'LAC103'!$F$93","v":""},{"$f":"'LAC103'!$F$94","v":""},{"$f":"'LAC103'!$F$95","v":""},{"$f":"'LAC103'!$F$96","v":""},{"$f":"'LAC103'!$F$97","v":""},{"$f":"'LAC103'!$F$98","v":""}]
["SD/MC+Enhan. Child+Refugee FFP: Comparing to MH1979","OK",null,null,null,"4","COST OF DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$G$15","v":3285606.0310999998},{"$f":"'LAC103'!$G$16","v":1393604.3552000001},{"$f":"'LAC103'!$G$17","v":6202634.4625000004},{"$f":"'LAC103'!$G$18","v":3344650.4523999998},{"$f":"'LAC103'!$G$19","v":294862.0797},{"$f":"'LAC103'!$G$20","v":153296.4791},{"$f":"'LAC103'!$G$21","v":588.33330000000001},{"$f":"'LAC103'!$G$22","v":177.66669999999999},{"$f":"'LAC103'!$G$23","v":1694418.3333000001},{"$f":"'LAC103'!$G$24","v":338883.6667},{"$f":"'LAC103'!$G$25","v":2412366.6666999999},{"$f":"'LAC103'!$G$26","v":482473.3333},{"$f":"'LAC103'!$G$27","v":8684679.1666999999},{"$f":"'LAC103'!$G$28","v":1736935.8333000001},{"$f":"IF($J$4=1,SUM($I13:$V13),\" \")","v":" "},null,null,null,"4","COST OF DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$G$29","v":156169.1667},{"$f":"'LAC103'!$G$30","v":31233.833299999998},{"$f":"'LAC103'!$G$31","v":2701905},{"$f":"'LAC103'!$G$32","v":396381},{"$f":"'LAC103'!$G$33","v":124575},{"$f":"'LAC103'!$G$34","v":21315},{"$f":"'LAC103'!$G$35","v":11724.6667},{"$f":"'LAC103'!$G$36","v":5862.3333000000002},{"$f":"'LAC103'!$G$37","v":3179.3332999999998},{"$f":"'LAC103'!$G$38","v":1589.6667},{"$f":"'LAC103'!$G$39","v":273418},{"$f":"'LAC103'!$G$40","v":86727},{"$f":"'LAC103'!$G$41","v":171019},{"$f":"'LAC103'!$G$42","v":217780},{"$f":"IF($J$4=2,SUM(SUM($AD13:$AQ13)+SUM($I13:$V13)),\" \")","v":34228055.859999999},null,null,null,"4","COST OF DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$G$43","v":0},{"$f":"'LAC103'!$G$44","v":0},{"$f":"'LAC103'!$G$45","v":0},{"$f":"'LAC103'!$G$46","v":0},{"$f":"'LAC103'!$G$47","v":0},{"$f":"'LAC103'!$G$48","v":0},{"$f":"'LAC103'!$G$49","v":0},{"$f":"'LAC103'!$G$50","v":0},{"$f":"'LAC103'!$G$51","v":0},{"$f":"'LAC103'!$G$52","v":0},{"$f":"'LAC103'!$G$53","v":0},{"$f":"'LAC103'!$G$54","v":0},{"$f":"'LAC103'!$G$55","v":0},{"$f":"'LAC103'!$G$56","v":0},{"$f":"IF($J$4=3,SUM(SUM($AY13:$BL13)+SUM($AD13:$AQ13)+SUM($I13:$V13)),\" \")","v":" "},null,null,null,"4","COST OF DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$G$57","v":0},{"$f":"'LAC103'!$G$58","v":0},{"$f":"'LAC103'!$G$59","v":0},{"$f":"'LAC103'!$G$60","v":0},{"$f":"'LAC103'!$G$61","v":0},{"$f":"'LAC103'!$G$62","v":0},{"$f":"'LAC103'!$G$63","v":0},{"$f":"'LAC103'!$G$64","v":0},{"$f":"'LAC103'!$G$65","v":0},{"$f":"'LAC103'!$G$66","v":0},{"$f":"'LAC103'!$G$67","v":0},{"$f":"'LAC103'!$G$68","v":0},{"$f":"'LAC103'!$G$69","v":0},{"$f":"'LAC103'!$G$70","v":0},{"$f":"IF($J$4=4,SUM(SUM($BT13:$CG13)+SUM($AY13:$BL13)+SUM($AD13:$AQ13)+SUM($I13:$V13)),\" \")","v":" "},null,"4","COST OF DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$G$71","v":0},{"$f":"'LAC103'!$G$72","v":0},{"$f":"'LAC103'!$G$73","v":0},{"$f":"'LAC103'!$G$74","v":0},{"$f":"'LAC103'!$G$75","v":0},{"$f":"'LAC103'!$G$76","v":0},{"$f":"'LAC103'!$G$77","v":0},{"$f":"'LAC103'!$G$78","v":0},{"$f":"'LAC103'!$G$79","v":0},{"$f":"'LAC103'!$G$80","v":0},{"$f":"'LAC103'!$G$81","v":0},{"$f":"'LAC103'!$G$82","v":0},{"$f":"'LAC103'!$G$83","v":0},{"$f":"'LAC103'!$G$84","v":0},{"$f":"IF($J$4=5,SUM(SUM(CM13:CZ13)+SUM($BT13:$CG13)+SUM($AY13:$BL13)+SUM($AD13:$AQ13)+SUM($I13:$V13)),\" \")","v":" "},null,"4","COST OF DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$G$85","v":0},{"$f":"'LAC103'!$G$86","v":0},{"$f":"'LAC103'!$G$87","v":0},{"$f":"'LAC103'!$G$88","v":0},{"$f":"'LAC103'!$G$89","v":0},{"$f":"'LAC103'!$G$90","v":0},{"$f":"'LAC103'!$G$91","v":0},{"$f":"'LAC103'!$G$92","v":0},{"$f":"'LAC103'!$G$93","v":0},{"$f":"'LAC103'!$G$94","v":0},{"$f":"'LAC103'!$G$95","v":0},{"$f":"'LAC103'!$G$96","v":0},{"$f":"'LAC103'!$G$97","v":0},{"$f":"'LAC103'!$G$98","v":0},{"$f":"IF($J$4=6,SUM(SUM(DF13:DS13)+SUM(CM13:CZ13)+SUM($BT13:$CG13)+SUM($AY13:$BL13)+SUM($AD13:$AQ13)+SUM($I13:$V13)),\" \")","v":" "},{"$f":"SUM(SUM(DF13:DS13)+SUM(CM13:CZ13)+SUM($BT13:$CG13)+SUM($AY13:$BL13)+SUM($AD13:$AQ13)+SUM($I13:$V13))","v":34228055.859999999}]
["Net MediCal Access Program (MCAP) FFP: Comparing to MH1979",{"$f":"IF(DU210=SUM('MH1979'!N86:'MH1979'!N88), \"OK\", DU210-SUM('MH1979'!N86:'MH1979'!N88))","v":"OK"},null,null,null,"5","TOTAL DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$H$15","v":3120},{"$f":"'LAC103'!$H$16","v":1000},{"$f":"'LAC103'!$H$17","v":5890},{"$f":"'LAC103'!$H$18","v":2400},{"$f":"'LAC103'!$H$19","v":280},{"$f":"'LAC103'!$H$20","v":110},{"$f":"'LAC103'!$H$21","v":8},{"$f":"'LAC103'!$H$22","v":2},{"$f":"'LAC103'!$H$23","v":1128977},{"$f":"'LAC103'!$H$24","v":145000},{"$f":"'LAC103'!$H$25","v":1144645},{"$f":"'LAC103'!$H$26","v":125000},{"$f":"'LAC103'!$H$27","v":4075802},{"$f":"'LAC103'!$H$28","v":495000},{"$f":"IF($J$4=1,SUM($I14:$V14),\" \")","v":" "},null,null,null,"5","TOTAL DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$H$29","v":70194},{"$f":"'LAC103'!$H$30","v":12000},{"$f":"'LAC103'!$H$31","v":683084},{"$f":"'LAC103'!$H$32","v":89000},{"$f":"'LAC103'!$H$33","v":40704},{"$f":"'LAC103'!$H$34","v":5000},{"$f":"'LAC103'!$H$35","v":127},{"$f":"'LAC103'!$H$36","v":50},{"$f":"'LAC103'!$H$37","v":38},{"$f":"'LAC103'!$H$38","v":10},{"$f":"'LAC103'!$H$39","v":0},{"$f":"'LAC103'!$H$40","v":0},{"$f":"'LAC103'!$H$41","v":0},{"$f":"'LAC103'!$H$42","v":0},{"$f":"IF($J$4=2,SUM(SUM($AD14:$AQ14)+SUM($I14:$V14)),\" \")","v":8027441},null,null,null,"5","TOTAL DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$H$43","v":0},{"$f":"'LAC103'!$H$44","v":0},{"$f":"'LAC103'!$H$45","v":0},{"$f":"'LAC103'!$H$46","v":0},{"$f":"'LAC103'!$H$47","v":0},{"$f":"'LAC103'!$H$48","v":0},{"$f":"'LAC103'!$H$49","v":0},{"$f":"'LAC103'!$H$50","v":0},{"$f":"'LAC103'!$H$51","v":0},{"$f":"'LAC103'!$H$52","v":0},{"$f":"'LAC103'!$H$53","v":0},{"$f":"'LAC103'!$H$54","v":0},{"$f":"'LAC103'!$H$55","v":0},{"$f":"'LAC103'!$H$56","v":0},{"$f":"IF($J$4=3,SUM(SUM($AY14:$BL14)+SUM($AD14:$AQ14)+SUM($I14:$V14)),\" \")","v":" "},null,null,null,"5","TOTAL DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$H$57","v":0},{"$f":"'LAC103'!$H$58","v":0},{"$f":"'LAC103'!$H$59","v":0},{"$f":"'LAC103'!$H$60","v":0},{"$f":"'LAC103'!$H$61","v":0},{"$f":"'LAC103'!$H$62","v":0},{"$f":"'LAC103'!$H$63","v":0},{"$f":"'LAC103'!$H$64","v":0},{"$f":"'LAC103'!$H$65","v":0},{"$f":"'LAC103'!$H$66","v":0},{"$f":"'LAC103'!$H$67","v":0},{"$f":"'LAC103'!$H$68","v":0},{"$f":"'LAC103'!$H$69","v":0},{"$f":"'LAC103'!$H$70","v":0},{"$f":"IF($J$4=4,SUM(SUM(BT14:CG14)+SUM(AY14:BL14)+SUM(AD14:AQ14)+SUM(I14:V14)),\" \")","v":" "},null,"5","TOTAL DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$H$71","v":0},{"$f":"'LAC103'!$H$72","v":0},{"$f":"'LAC103'!$H$73","v":0},{"$f":"'LAC103'!$H$74","v":0},{"$f":"'LAC103'!$H$75","v":0},{"$f":"'LAC103'!$H$76","v":0},{"$f":"'LAC103'!$H$77","v":0},{"$f":"'LAC103'!$H$78","v":0},{"$f":"'LAC103'!$H$79","v":0},{"$f":"'LAC103'!$H$80","v":0},{"$f":"'LAC103'!$H$81","v":0},{"$f":"'LAC103'!$H$82","v":0},{"$f":"'LAC103'!$H$83","v":0},{"$f":"'LAC103'!$H$84","v":0},{"$f":"IF($J$4=5,SUM(SUM(CM14:CZ14)+SUM($BT14:$CG14)+SUM($AY14:$BL14)+SUM($AD14:$AQ14)+SUM($I14:$V14)),\" \")","v":" "},null,"5","TOTAL DMH UNITS OF SERVICE",null,{"$f":"'LAC103'!$H$85","v":0},{"$f":"'LAC103'!$H$86","v":0},{"$f":"'LAC103'!$H$87","v":0},{"$f":"'LAC103'!$H$88","v":0},{"$f":"'LAC103'!$H$89","v":0},{"$f":"'LAC103'!$H$90","v":0},{"$f":"'LAC103'!$H$91","v":0},{"$f":"'LAC103'!$H$92","v":0},{"$f":"'LAC103'!$H$93","v":0},{"$f":"'LAC103'!$H$94","v":0},{"$f":"'LAC103'!$H$95","v":0},{"$f":"'LAC103'!$H$96","v":0},{"$f":"'LAC103'!$H$97","v":0},{"$f":"'LAC103'!$H$98","v":0},{"$f":"IF($J$4=6,SUM(SUM(DF14:DS14)+SUM(CM14:CZ14)+SUM($BT14:$CG14)+SUM($AY14:$BL14)+SUM($AD14:$AQ14)+SUM($I14:$V14)),\" \")","v":" "},{"$f":"SUM(SUM(DF14:DS14)+SUM(CM14:CZ14)+SUM($BT14:$CG14)+SUM($AY14:$BL14)+SUM($AD14:$AQ14)+SUM($I14:$V14))","v":8027441}]
["Net ACA FFP: Comparing to MH1979 ",{"$f":"IF((DU211+DU212+DU213)=(SUM('MH1979'!N91:'MH1979'!N93)), \"OK\", DU211+DU212+DU213-SUM('MH1979'!N91:'MH1979'!N93))","v":"OK"},null,null,null,"6","COST PER UNIT",null,{"$f":"'LAC103'!$I$15","v":1053.0788561217948},{"$f":"'LAC103'!$I$16","v":1393.6043552000001},{"$f":"'LAC103'!$I$17","v":1053.0788561120544},{"$f":"'LAC103'!$I$18","v":1393.6043551666667},{"$f":"'LAC103'!$I$19","v":1053.0788560714286},{"$f":"'LAC103'!$I$20","v":1393.6043554545454},{"$f":"'LAC103'!$I$21","v":73.541662500000001},{"$f":"'LAC103'!$I$22","v":88.833349999999996},{"$f":"'LAC103'!$I$23","v":1.5008439793724762},{"$f":"'LAC103'!$I$24","v":2.3371287358620689},{"$f":"'LAC103'!$I$25","v":2.1075238756994525},{"$f":"'LAC103'!$I$26","v":3.8597866663999998},{"$f":"'LAC103'!$I$27","v":2.1307902510229888},{"$f":"'LAC103'!$I$28","v":3.5089612793939393},null,null,null,null,"6","COST PER UNIT",null,{"$f":"'LAC103'!$I$29","v":2.2248221600136766},{"$f":"'LAC103'!$I$30","v":2.6028194416666666},{"$f":"'LAC103'!$I$31","v":3.955450574160718},{"$f":"'LAC103'!$I$32","v":4.4537191011235953},{"$f":"'LAC103'!$I$33","v":3.0605100235849059},{"$f":"'LAC103'!$I$34","v":4.2629999999999999},{"$f":"'LAC103'!$I$35","v":92.320210236220476},{"$f":"'LAC103'!$I$36","v":117.246666},{"$f":"'LAC103'!$I$37","v":83.666665789473683},{"$f":"'LAC103'!$I$38","v":158.96666999999999},{"$f":"'LAC103'!$I$39","v":0},{"$f":"'LAC103'!$I$40","v":0},{"$f":"'LAC103'!$I$41","v":0},{"$f":"'LAC103'!$I$42","v":0},null,null,null,null,"6","COST PER UNIT",null,{"$f":"'LAC103'!$I$43","v":0},{"$f":"'LAC103'!$I$44","v":0},{"$f":"'LAC103'!$I$45","v":0},{"$f":"'LAC103'!$I$46","v":0},{"$f":"'LAC103'!$I$47","v":0},{"$f":"'LAC103'!$I$48","v":0},{"$f":"'LAC103'!$I$49","v":0},{"$f":"'LAC103'!$I$50","v":0},{"$f":"'LAC103'!$I$51","v":0},{"$f":"'LAC103'!$I$52","v":0},{"$f":"'LAC103'!$I$53","v":0},{"$f":"'LAC103'!$I$54","v":0},{"$f":"'LAC103'!$I$55","v":0},{"$f":"'LAC103'!$I$56","v":0},null,null,null,null,"6","COST PER UNIT",null,{"$f":"'LAC103'!$I$57","v":0},{"$f":"'LAC103'!$I$58","v":0},{"$f":"'LAC103'!$I$59","v":0},{"$f":"'LAC103'!$I$60","v":0},{"$f":"'LAC103'!$I$61","v":0},{"$f":"'LAC103'!$I$62","v":0},{"$f":"'LAC103'!$I$63","v":0},{"$f":"'LAC103'!$I$64","v":0},{"$f":"'LAC103'!$I$65","v":0},{"$f":"'LAC103'!$I$66","v":0},{"$f":"'LAC103'!$I$67","v":0},{"$f":"'LAC103'!$I$68","v":0},{"$f":"'LAC103'!$I$69","v":0},{"$f":"'LAC103'!$I$70","v":0},null,null,"6","COST PER UNIT",null,{"$f":"'LAC103'!$I$71","v":0},{"$f":"'LAC103'!$I$72","v":0},{"$f":"'LAC103'!$I$73","v":0},{"$f":"'LAC103'!$I$74","v":0},{"$f":"'LAC103'!$I$75","v":0},{"$f":"'LAC103'!$I$76","v":0},{"$f":"'LAC103'!$I$77","v":0},{"$f":"'LAC103'!$I$78","v":0},{"$f":"'LAC103'!$I$79","v":0},{"$f":"'LAC103'!$I$80","v":0},{"$f":"'LAC103'!$I$81","v":0},{"$f":"'LAC103'!$I$82","v":0},{"$f":"'LAC103'!$I$83","v":0},{"$f":"'LAC103'!$I$84","v":0},null,null,"6","COST PER UNIT",null,{"$f":"'LAC103'!$I$85","v":0},{"$f":"'LAC103'!$I$86","v":0},{"$f":"'LAC103'!$I$87","v":0},{"$f":"'LAC103'!$I$88","v":0},{"$f":"'LAC103'!$I$89","v":0},{"$f":"'LAC103'!$I$90","v":0},{"$f":"'LAC103'!$I$91","v":0},{"$f":"'LAC103'!$I$92","v":0},{"$f":"'LAC103'!$I$93","v":0},{"$f":"'LAC103'!$I$94","v":0},{"$f":"'LAC103'!$I$95","v":0},{"$f":"'LAC103'!$I$96","v":0},{"$f":"'LAC103'!$I$97","v":0},{"$f":"'LAC103'!$I$98","v":0}]
["Comparing Line 85 to LAC 103 (Col. 18)",{"$f":"IF('LAC103'!AA99=DU217, \"OK\", 'LAC103'!AA99-DU217)","v":"OK"},null,null,null,"7","LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,{"$f":"IF(ISNA(VLOOKUP(I11&I12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(I11&I12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":1349.67},{"$f":"IF(ISNA(VLOOKUP(J11&J12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(J11&J12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":1349.67},{"$f":"IF(ISNA(VLOOKUP(K11&K12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(K11&K12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":1349.67},{"$f":"IF(ISNA(VLOOKUP(L11&L12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(L11&L12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":1349.67},{"$f":"IF(ISNA(VLOOKUP(M11&M12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(M11&M12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":455.34},{"$f":"IF(ISNA(VLOOKUP(N11&N12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(N11&N12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":455.34},{"$f":"IF(ISNA(VLOOKUP(O11&O12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(O11&O12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":237.72},{"$f":"IF(ISNA(VLOOKUP(P11&P12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(P11&P12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":237.72},{"$f":"IF(ISNA(VLOOKUP(Q11&Q12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(Q11&Q12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":2.42},{"$f":"IF(ISNA(VLOOKUP(R11&R12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(R11&R12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":2.42},{"$f":"IF(ISNA(VLOOKUP(S11&S12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(S11&S12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":3.14},{"$f":"IF(ISNA(VLOOKUP(T11&T12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(T11&T12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":3.14},{"$f":"IF(ISNA(VLOOKUP(U11&U12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(U11&U12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":3.14},{"$f":"IF(ISNA(VLOOKUP(V11&V12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(V11&V12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":3.14},null,null,null,null,"7","LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,{"$f":"IF(ISNA(VLOOKUP(AD11&AD12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AD11&AD12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":3.14},{"$f":"IF(ISNA(VLOOKUP(AE11&AE12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AE11&AE12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":3.14},{"$f":"IF(ISNA(VLOOKUP(AF11&AF12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AF11&AF12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":5.78},{"$f":"IF(ISNA(VLOOKUP(AG11&AG12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AG11&AG12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":5.78},{"$f":"IF(ISNA(VLOOKUP(AH11&AH12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AH11&AH12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":4.66},{"$f":"IF(ISNA(VLOOKUP(AI11&AI12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AI11&AI12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":4.66},{"$f":"IF(ISNA(VLOOKUP(AJ11&AJ12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AJ11&AJ12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(AK11&AK12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AK11&AK12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(AL11&AL12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AL11&AL12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(AM11&AM12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AM11&AM12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(AN11&AN12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AN11&AN12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(AO11&AO12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AO11&AO12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(AP11&AP12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AP11&AP12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(AQ11&AQ12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AQ11&AQ12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},null,null,null,null,"7","LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,{"$f":"IF(ISNA(VLOOKUP(AY11&AY12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AY11&AY12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(AZ11&AZ12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(AZ11&AZ12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BA11&BA12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BA11&BA12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BB11&BB12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BB11&BB12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BC11&BC12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BC11&BC12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BD11&BD12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BD11&BD12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BE11&BE12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BE11&BE12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BF11&BF12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BF11&BF12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BG11&BG12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BG11&BG12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BH11&BH12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BH11&BH12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BI11&BI12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BI11&BI12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BJ11&BJ12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BJ11&BJ12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BK11&BK12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BK11&BK12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BL11&BL12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BL11&BL12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},null,null,null,null,"7","LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,{"$f":"IF(ISNA(VLOOKUP(BT11&BT12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BT11&BT12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BU11&BU12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BU11&BU12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BV11&BV12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BV11&BV12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BW11&BW12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BW11&BW12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BX11&BX12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BX11&BX12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BY11&BY12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BY11&BY12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(BZ11&BZ12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(BZ11&BZ12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CA11&CA12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CA11&CA12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CB11&CB12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CB11&CB12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CC11&CC12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CC11&CC12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CD11&CD12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CD11&CD12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CE11&CE12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CE11&CE12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CF11&CF12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CF11&CF12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CG11&CG12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CG11&CG12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},null,null,"7","LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,{"$f":"IF(ISNA(VLOOKUP(CM11&CM12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CM11&CM12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CN11&CN12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CN11&CN12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CO11&CO12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CO11&CO12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CP11&CP12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CP11&CP12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CQ11&CQ12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CQ11&CQ12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CR11&CR12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CR11&CR12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CS11&CS12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CS11&CS12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CT11&CT12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CT11&CT12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CU11&CU12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CU11&CU12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CV11&CV12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CV11&CV12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CW11&CW12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CW11&CW12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CX11&CX12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CX11&CX12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CY11&CY12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CY11&CY12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(CZ11&CZ12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(CZ11&CZ12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},null,null,"7","LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,{"$f":"IF(ISNA(VLOOKUP(DF11&DF12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DF11&DF12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DG11&DG12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DG11&DG12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DH11&DH12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DH11&DH12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DI11&DI12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DI11&DI12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DJ11&DJ12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DJ11&DJ12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DK11&DK12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DK11&DK12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DL11&DL12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DL11&DL12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DM11&DM12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DM11&DM12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DN11&DN12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DN11&DN12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DO11&DO12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DO11&DO12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DP11&DP12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DP11&DP12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DQ11&DQ12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DQ11&DQ12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DR11&DR12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DR11&DR12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0},{"$f":"IF(ISNA(VLOOKUP(DS11&DS12,'LAC CMA'!$G$14:$H$199,2,FALSE)),0,VLOOKUP(DS11&DS12,'LAC CMA'!$G$14:$H$199,2,FALSE))","v":0}]
["SD/MC FFP %","07/01/19 - 12/31/19",0.5,null,null,"8","PUBLISHED CHARGES",null,{"$f":"IF(OR(AND(I11=\"60\",I12= \"70\"),AND(I11=\"60\",I12= \"71\"),AND(I11=\"60\",I12= \"72\"),AND(I11=\"60\",I12= \"75\"),AND(I11=\"60\",I12= \"78\")),0,GetRate(I11,I12,\"PC\"))","v":1351},1351,1351,1351,600,600,245,245,3,3,4,4,4,4,null,null,null,null,"8","PUBLISHED CHARGES",null,{"$f":"IF(OR(AND(AD11=\"60\",AD12= \"70\"),AND(AD11=\"60\",AD12= \"71\"),AND(AD11=\"60\",AD12= \"72\"),AND(AD11=\"60\",AD12= \"75\"),AND(AD11=\"60\",AD12= \"78\")),0,GetRate(AD11,AD12,\"PC\"))","v":4},4,6,6,5,5,50,50,50,50,0,0,0,0,null,null,null,null,"8","PUBLISHED CHARGES",null,{"$f":"IF(OR(AND(AY11=\"60\",AY12= \"70\"),AND(AY11=\"60\",AY12= \"71\"),AND(AY11=\"60\",AY12= \"72\"),AND(AY11=\"60\",AY12= \"75\"),AND(AY11=\"60\",AY12= \"78\")),0,GetRate(AY11,AY12,\"PC\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"8","PUBLISHED CHARGES",null,{"$f":"IF(OR(AND(BT11=\"60\",BT12= \"70\"),AND(BT11=\"60\",BT12= \"71\"),AND(BT11=\"60\",BT12= \"72\"),AND(BT11=\"60\",BT12= \"75\"),AND(BT11=\"60\",BT12= \"78\")),0,GetRate(BT11,BT12,\"PC\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"8","PUBLISHED CHARGES",null,{"$f":"IF(OR(AND(CM11=\"60\",CM12= \"70\"),AND(CM11=\"60\",CM12= \"71\"),AND(CM11=\"60\",CM12= \"72\"),AND(CM11=\"60\",CM12= \"75\"),AND(CM11=\"60\",CM12= \"78\")),0,GetRate(CM11,CM12,\"PC\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"8","PUBLISHED CHARGES",null,{"$f":"IF(OR(AND(DF11=\"60\",DF12= \"70\"),AND(DF11=\"60\",DF12= \"71\"),AND(DF11=\"60\",DF12= \"72\"),AND(DF11=\"60\",DF12= \"75\"),AND(DF11=\"60\",DF12= \"78\")),0,GetRate(DF11,DF12,\"PC\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["SD/MC FFP %","01/01/20 - 02/29/20",0.56200000000000006,null,null,"9","NEGOTIATED RATE (NR) OR COST PER UNIT (CR)",null,{"$f":"IF(I10=\"CR\",I15,'LAC103'!$L$15)","v":1053.0788561217948},{"$f":"IF(J10=\"CR\",J15,'LAC103'!$L$16)","v":1393.6043552000001},{"$f":"IF(K10=\"CR\",K15,'LAC103'!$L$17)","v":1053.0788561120544},{"$f":"IF(L10=\"CR\",L15,'LAC103'!$L$18)","v":1393.6043551666667},{"$f":"IF(M10=\"CR\",M15,'LAC103'!$L$19)","v":1053.0788560714286},{"$f":"IF(N10=\"CR\",N15,'LAC103'!$L$20)","v":1393.6043554545454},{"$f":"IF(O10=\"CR\",O15,'LAC103'!$L$21)","v":73.541662500000001},{"$f":"IF(P10=\"CR\",P15,'LAC103'!$L$22)","v":88.833349999999996},{"$f":"IF(Q10=\"CR\",Q15,'LAC103'!$L$23)","v":1.5008439793724762},{"$f":"IF(R10=\"CR\",R15,'LAC103'!$L$24)","v":2.3371287358620689},{"$f":"IF(S10=\"CR\",S15,'LAC103'!$L$25)","v":2.1075238756994525},{"$f":"IF(T10=\"CR\",T15,'LAC103'!$L$26)","v":3.8597866663999998},{"$f":"IF(U10=\"CR\",U15,'LAC103'!$L$27)","v":2.1307902510229888},{"$f":"IF(V10=\"CR\",V15,'LAC103'!$L$28)","v":3.5089612793939393},null,null,null,null,"9","NEGOTIATED RATE (NR) OR COST PER UNIT (CR)",null,{"$f":"IF(AD10=\"CR\",AD15,'LAC103'!$L$29)","v":2.2248221600136766},{"$f":"IF(AE10=\"CR\",AE15,'LAC103'!$L$30)","v":2.6028194416666666},{"$f":"IF(AF10=\"CR\",AF15,'LAC103'!$L$31)","v":3.955450574160718},{"$f":"IF(AG10=\"CR\",AG15,'LAC103'!$L$32)","v":4.4537191011235953},{"$f":"IF(AH10=\"CR\",AH15,'LAC103'!$L$33)","v":3.0605100235849059},{"$f":"IF(AI10=\"CR\",AI15,'LAC103'!$L$34)","v":4.2629999999999999},{"$f":"IF(AJ10=\"CR\",AJ15,'LAC103'!$L$35)","v":92.320210236220476},{"$f":"IF(AK10=\"CR\",AK15,'LAC103'!$L$36)","v":117.246666},{"$f":"IF(AL10=\"CR\",AL15,'LAC103'!$L$37)","v":83.666665789473683},{"$f":"IF(AM10=\"CR\",AM15,'LAC103'!$L$38)","v":158.96666999999999},{"$f":"IF(AN10=\"CR\",AN15,'LAC103'!$L$39)","v":0},{"$f":"IF(AO10=\"CR\",AO15,'LAC103'!$L$40)","v":0},{"$f":"IF(AP10=\"CR\",AP15,'LAC103'!$L$41)","v":0},{"$f":"IF(AQ10=\"CR\",AQ15,'LAC103'!$L$42)","v":0},null,null,null,null,"9","NEGOTIATED RATE (NR) OR COST PER UNIT (CR)",null,{"$f":"IF(AY10=\"CR\",AY15,'LAC103'!$L$43)","v":0},{"$f":"IF(AZ10=\"CR\",AZ15,'LAC103'!$L$44)","v":0},{"$f":"IF(BA10=\"CR\",BA15,'LAC103'!$L$45)","v":0},{"$f":"IF(BB10=\"CR\",BB15,'LAC103'!$L$46)","v":0},{"$f":"IF(BC10=\"CR\",BC15,'LAC103'!$L$47)","v":0},{"$f":"IF(BD10=\"CR\",BD15,'LAC103'!$L$48)","v":0},{"$f":"IF(BE10=\"CR\",BE15,'LAC103'!$L$49)","v":0},{"$f":"IF(BF10=\"CR\",BF15,'LAC103'!$L$50)","v":0},{"$f":"IF(BG10=\"CR\",BG15,'LAC103'!$L$51)","v":0},{"$f":"IF(BH10=\"CR\",BH15,'LAC103'!$L$52)","v":0},{"$f":"IF(BI10=\"CR\",BI15,'LAC103'!$L$53)","v":0},{"$f":"IF(BJ10=\"CR\",BJ15,'LAC103'!$L$54)","v":0},{"$f":"IF(BK10=\"CR\",BK15,'LAC103'!$L$55)","v":0},{"$f":"IF(BL10=\"CR\",BL15,'LAC103'!$L$56)","v":0},null,null,null,null,"9","NEGOTIATED RATE (NR) OR COST PER UNIT (CR)",null,{"$f":"IF(BT10=\"CR\",BT15,'LAC103'!$L$57)","v":0},{"$f":"IF(BU10=\"CR\",BU15,'LAC103'!$L$58)","v":0},{"$f":"IF(BV10=\"CR\",BV15,'LAC103'!$L$59)","v":0},{"$f":"IF(BW10=\"CR\",BW15,'LAC103'!$L$60)","v":0},{"$f":"IF(BX10=\"CR\",BX15,'LAC103'!$L$61)","v":0},{"$f":"IF(BY10=\"CR\",BY15,'LAC103'!$L$62)","v":0},{"$f":"IF(BZ10=\"CR\",BZ15,'LAC103'!$L$63)","v":0},{"$f":"IF(CA10=\"CR\",CA15,'LAC103'!$L$64)","v":0},{"$f":"IF(CB10=\"CR\",CB15,'LAC103'!$L$65)","v":0},{"$f":"IF(CC10=\"CR\",CC15,'LAC103'!$L$66)","v":0},{"$f":"IF(CD10=\"CR\",CD15,'LAC103'!$L$67)","v":0},{"$f":"IF(CE10=\"CR\",CE15,'LAC103'!$L$68)","v":0},{"$f":"IF(CF10=\"CR\",CF15,'LAC103'!$L$69)","v":0},{"$f":"IF(CG10=\"CR\",CG15,'LAC103'!$L$70)","v":0},null,null,"9","NEGOTIATED RATE (NR) OR COST PER UNIT (CR)",null,{"$f":"IF(CM10=\"CR\",CM15,'LAC103'!$L$71)","v":0},{"$f":"IF(CN10=\"CR\",CN15,'LAC103'!$L$72)","v":0},{"$f":"IF(CO10=\"CR\",CO15,'LAC103'!$L$73)","v":0},{"$f":"IF(CP10=\"CR\",CP15,'LAC103'!$L$74)","v":0},{"$f":"IF(CQ10=\"CR\",CQ15,'LAC103'!$L$75)","v":0},{"$f":"IF(CR10=\"CR\",CR15,'LAC103'!$L$76)","v":0},{"$f":"IF(CS10=\"CR\",CS15,'LAC103'!$L$77)","v":0},{"$f":"IF(CT10=\"CR\",CT15,'LAC103'!$L$78)","v":0},{"$f":"IF(CU10=\"CR\",CU15,'LAC103'!$L$79)","v":0},{"$f":"IF(CV10=\"CR\",CV15,'LAC103'!$L$80)","v":0},{"$f":"IF(CW10=\"CR\",CW15,'LAC103'!$L$81)","v":0},{"$f":"IF(CX10=\"CR\",CX15,'LAC103'!$L$82)","v":0},{"$f":"IF(CY10=\"CR\",CY15,'LAC103'!$L$83)","v":0},{"$f":"IF(CZ10=\"CR\",CZ15,'LAC103'!$L$84)","v":0},null,null,"9","NEGOTIATED RATE (NR) OR COST PER UNIT (CR)",null,{"$f":"IF(DF10=\"CR\",DF15,'LAC103'!$L$85)","v":0},{"$f":"IF(DG10=\"CR\",DG15,'LAC103'!$L$86)","v":0},{"$f":"IF(DH10=\"CR\",DH15,'LAC103'!$L$87)","v":0},{"$f":"IF(DI10=\"CR\",DI15,'LAC103'!$L$88)","v":0},{"$f":"IF(DJ10=\"CR\",DJ15,'LAC103'!$L$89)","v":0},{"$f":"IF(DK10=\"CR\",DK15,'LAC103'!$L$90)","v":0},{"$f":"IF(DL10=\"CR\",DL15,'LAC103'!$L$91)","v":0},{"$f":"IF(DM10=\"CR\",DM15,'LAC103'!$L$92)","v":0},{"$f":"IF(DN10=\"CR\",DN15,'LAC103'!$L$93)","v":0},{"$f":"IF(DO10=\"CR\",DO15,'LAC103'!$L$94)","v":0},{"$f":"IF(DP10=\"CR\",DP15,'LAC103'!$L$95)","v":0},{"$f":"IF(DQ10=\"CR\",DQ15,'LAC103'!$L$96)","v":0},{"$f":"IF(DR10=\"CR\",DR15,'LAC103'!$L$97)","v":0},{"$f":"IF(DS10=\"CR\",DS15,'LAC103'!$L$98)","v":0}]
["SD/MC FFP %","03/01/20 - 06/30/20",0.56200000000000006]
[]
[null,null,null,null,null,10,"REIMBURSEMENT RATE",null,{"$f":"IF(I11=\"55\",I15,'LAC103'!$P$15)","v":1053.0788561217948},{"$f":"IF(J11=\"55\",J15,'LAC103'!$P$16)","v":1393.6043552000001},{"$f":"IF(K11=\"55\",K15,'LAC103'!$P$17)","v":1053.0788561120544},{"$f":"IF(L11=\"55\",L15,'LAC103'!$P$18)","v":1393.6043551666667},{"$f":"IF(M11=\"55\",M15,'LAC103'!$P$19)","v":1053.0788560714286},{"$f":"IF(N11=\"55\",N15,'LAC103'!$P$20)","v":1393.6043554545454},{"$f":"IF(O11=\"55\",O15,'LAC103'!$P$21)","v":73.541662500000001},{"$f":"IF(P11=\"55\",P15,'LAC103'!$P$22)","v":88.833349999999996},{"$f":"IF(Q11=\"55\",Q15,'LAC103'!$P$23)","v":1.5008439793724762},{"$f":"IF(R11=\"55\",R15,'LAC103'!$P$24)","v":2.3371287358620689},{"$f":"IF(S11=\"55\",S15,'LAC103'!$P$25)","v":2.1075238756994525},{"$f":"IF(T11=\"55\",T15,'LAC103'!$P$26)","v":3.8597866663999998},{"$f":"IF(U11=\"55\",U15,'LAC103'!$P$27)","v":2.1307902510229888},{"$f":"IF(V11=\"55\",V15,'LAC103'!$P$28)","v":3.5089612793939393},null,null,null,null,10,"REIMBURSEMENT RATE",null,{"$f":"IF(AD11=\"55\",AD15,'LAC103'!$P$29)","v":2.2248221600136766},{"$f":"IF(AE11=\"55\",AE15,'LAC103'!$P$30)","v":2.6028194416666666},{"$f":"IF(AF11=\"55\",AF15,'LAC103'!$P$31)","v":3.955450574160718},{"$f":"IF(AG11=\"55\",AG15,'LAC103'!$P$32)","v":4.4537191011235953},{"$f":"IF(AH11=\"55\",AH15,'LAC103'!$P$33)","v":3.0605100235849059},{"$f":"IF(AI11=\"55\",AI15,'LAC103'!$P$34)","v":4.2629999999999999},{"$f":"IF(AJ11=\"55\",AJ15,'LAC103'!$P$35)","v":92.320210236220476},{"$f":"IF(AK11=\"55\",AK15,'LAC103'!$P$36)","v":117.246666},{"$f":"IF(AL11=\"55\",AL15,'LAC103'!$P$37)","v":83.666665789473683},{"$f":"IF(AM11=\"55\",AM15,'LAC103'!$P$38)","v":158.96666999999999},{"$f":"IF(AN11=\"55\",AN15,'LAC103'!$P$39)","v":0},{"$f":"IF(AO11=\"55\",AO15,'LAC103'!$P$40)","v":0},{"$f":"IF(AP11=\"55\",AP15,'LAC103'!$P$41)","v":0},{"$f":"IF(AQ11=\"55\",AQ15,'LAC103'!$P$42)","v":0},null,null,null,null,10,"REIMBURSEMENT RATE",null,{"$f":"IF(AY11=\"55\",AY15,'LAC103'!$P$43)","v":0},{"$f":"IF(AZ11=\"55\",AZ15,'LAC103'!$P$44)","v":0},{"$f":"IF(BA11=\"55\",BA15,'LAC103'!$P$45)","v":0},{"$f":"IF(BB11=\"55\",BB15,'LAC103'!$P$46)","v":0},{"$f":"IF(BC11=\"55\",BC15,'LAC103'!$P$47)","v":0},{"$f":"IF(BD11=\"55\",BD15,'LAC103'!$P$48)","v":0},{"$f":"IF(BE11=\"55\",BE15,'LAC103'!$P$49)","v":0},{"$f":"IF(BF11=\"55\",BF15,'LAC103'!$P$50)","v":0},{"$f":"IF(BG11=\"55\",BG15,'LAC103'!$P$51)","v":0},{"$f":"IF(BH11=\"55\",BH15,'LAC103'!$P$52)","v":0},{"$f":"IF(BI11=\"55\",BI15,'LAC103'!$P$53)","v":0},{"$f":"IF(BJ11=\"55\",BJ15,'LAC103'!$P$54)","v":0},{"$f":"IF(BK11=\"55\",BK15,'LAC103'!$P$55)","v":0},{"$f":"IF(BL11=\"55\",BL15,'LAC103'!$P$56)","v":0},null,null,null,null,10,"REIMBURSEMENT RATE",null,{"$f":"IF(BT11=\"55\",BT15,'LAC103'!$P$57)","v":0},{"$f":"IF(BU11=\"55\",BU15,'LAC103'!$P$58)","v":0},{"$f":"IF(BV11=\"55\",BV15,'LAC103'!$P$59)","v":0},{"$f":"IF(BW11=\"55\",BW15,'LAC103'!$P$60)","v":0},{"$f":"IF(BX11=\"55\",BX15,'LAC103'!$P$61)","v":0},{"$f":"IF(BY11=\"55\",BY15,'LAC103'!$P$62)","v":0},{"$f":"IF(BZ11=\"55\",BZ15,'LAC103'!$P$63)","v":0},{"$f":"IF(CA11=\"55\",CA15,'LAC103'!$P$64)","v":0},{"$f":"IF(CB11=\"55\",CB15,'LAC103'!$P$65)","v":0},{"$f":"IF(CC11=\"55\",CC15,'LAC103'!$P$66)","v":0},{"$f":"IF(CD11=\"55\",CD15,'LAC103'!$P$67)","v":0},{"$f":"IF(CE11=\"55\",CE15,'LAC103'!$P$68)","v":0},{"$f":"IF(CF11=\"55\",CF15,'LAC103'!$P$69)","v":0},{"$f":"IF(CG11=\"55\",CG15,'LAC103'!$P$70)","v":0},null,null,10,"REIMBURSEMENT RATE",null,{"$f":"IF(CM11=\"55\",CM15,'LAC103'!$P$71)","v":0},{"$f":"IF(CN11=\"55\",CN15,'LAC103'!$P$72)","v":0},{"$f":"IF(CO11=\"55\",CO15,'LAC103'!$P$73)","v":0},{"$f":"IF(CP11=\"55\",CP15,'LAC103'!$P$74)","v":0},{"$f":"IF(CQ11=\"55\",CQ15,'LAC103'!$P$75)","v":0},{"$f":"IF(CR11=\"55\",CR15,'LAC103'!$P$76)","v":0},{"$f":"IF(CS11=\"55\",CS15,'LAC103'!$P$77)","v":0},{"$f":"IF(CT11=\"55\",CT15,'LAC103'!$P$78)","v":0},{"$f":"IF(CU11=\"55\",CU15,'LAC103'!$P$79)","v":0},{"$f":"IF(CV11=\"55\",CV15,'LAC103'!$P$80)","v":0},{"$f":"IF(CW11=\"55\",CW15,'LAC103'!$P$81)","v":0},{"$f":"IF(CX11=\"55\",CX15,'LAC103'!$P$82)","v":0},{"$f":"IF(CY11=\"55\",CY15,'LAC103'!$P$83)","v":0},{"$f":"IF(CZ11=\"55\",CZ15,'LAC103'!$P$84)","v":0},null,null,10,"REIMBURSEMENT RATE",null,{"$f":"IF(DF11=\"55\",DF15,'LAC103'!$P$85)","v":0},{"$f":"IF(DG11=\"55\",DG15,'LAC103'!$P$86)","v":0},{"$f":"IF(DH11=\"55\",DH15,'LAC103'!$P$87)","v":0},{"$f":"IF(DI11=\"55\",DI15,'LAC103'!$P$88)","v":0},{"$f":"IF(DJ11=\"55\",DJ15,'LAC103'!$P$89)","v":0},{"$f":"IF(DK11=\"55\",DK15,'LAC103'!$P$90)","v":0},{"$f":"IF(DL11=\"55\",DL15,'LAC103'!$P$91)","v":0},{"$f":"IF(DM11=\"55\",DM15,'LAC103'!$P$92)","v":0},{"$f":"IF(DN11=\"55\",DN15,'LAC103'!$P$93)","v":0},{"$f":"IF(DO11=\"55\",DO15,'LAC103'!$P$94)","v":0},{"$f":"IF(DP11=\"55\",DP15,'LAC103'!$P$95)","v":0},{"$f":"IF(DQ11=\"55\",DQ15,'LAC103'!$P$96)","v":0},{"$f":"IF(DR11=\"55\",DR15,'LAC103'!$P$97)","v":0},{"$f":"IF(DS11=\"55\",DS15,'LAC103'!$P$98)","v":0}]
["Enhanced FMAP CHIP Beneficiaries  & MCAP ","07/01/19 - 09/30/19",0.88,null,null,11,"PATIENT FEES",null,{"$f":"'LAC103'!$R$15","v":0},{"$f":"'LAC103'!$R$16","v":0},{"$f":"'LAC103'!$R$17","v":0},{"$f":"'LAC103'!$R$18","v":0},{"$f":"'LAC103'!$R$19","v":0},{"$f":"'LAC103'!$R$20","v":0},{"$f":"'LAC103'!$R$21","v":0},{"$f":"'LAC103'!$R$22","v":0},{"$f":"'LAC103'!$R$23","v":0},{"$f":"'LAC103'!$R$24","v":0},{"$f":"'LAC103'!$R$25","v":0},{"$f":"'LAC103'!$R$26","v":0},{"$f":"'LAC103'!$R$27","v":0},{"$f":"'LAC103'!$R$28","v":0},{"$f":"IF($J$4=1,SUM($I22:$V22),\" \")","v":" "},null,null,null,11,"PATIENT FEES",null,{"$f":"'LAC103'!$R$29","v":0},{"$f":"'LAC103'!$R$30","v":0},{"$f":"'LAC103'!$R$31","v":0},{"$f":"'LAC103'!$R$32","v":0},{"$f":"'LAC103'!$R$33","v":0},{"$f":"'LAC103'!$R$34","v":0},{"$f":"'LAC103'!$R$35","v":0},{"$f":"'LAC103'!$R$36","v":0},{"$f":"'LAC103'!$R$37","v":0},{"$f":"'LAC103'!$R$38","v":0},{"$f":"'LAC103'!$R$39","v":0},{"$f":"'LAC103'!$R$40","v":0},{"$f":"'LAC103'!$R$41","v":0},{"$f":"'LAC103'!$R$42","v":0},{"$f":"IF($J$4=2,SUM(SUM($AD22:$AQ22)+SUM($I22:$V22)),\" \")","v":0},null,null,null,11,"PATIENT FEES",null,{"$f":"'LAC103'!$R$43","v":0},{"$f":"'LAC103'!$R$44","v":0},{"$f":"'LAC103'!$R$45","v":0},{"$f":"'LAC103'!$R$46","v":0},{"$f":"'LAC103'!$R$47","v":0},{"$f":"'LAC103'!$R$48","v":0},{"$f":"'LAC103'!$R$49","v":0},{"$f":"'LAC103'!$R$50","v":0},{"$f":"'LAC103'!$R$51","v":0},{"$f":"'LAC103'!$R$52","v":0},{"$f":"'LAC103'!$R$53","v":0},{"$f":"'LAC103'!$R$54","v":0},{"$f":"'LAC103'!$R$55","v":0},{"$f":"'LAC103'!$R$56","v":0},{"$f":"IF($J$4=3,SUM(SUM($AY22:$BL22)+SUM($AD22:$AQ22)+SUM($I22:$V22)),\" \")","v":" "},null,null,null,11,"PATIENT FEES",null,{"$f":"'LAC103'!$R$57","v":0},{"$f":"'LAC103'!$R$58","v":0},{"$f":"'LAC103'!$R$59","v":0},{"$f":"'LAC103'!$R$60","v":0},{"$f":"'LAC103'!$R$61","v":0},{"$f":"'LAC103'!$R$62","v":0},{"$f":"'LAC103'!$R$63","v":0},{"$f":"'LAC103'!$R$64","v":0},{"$f":"'LAC103'!$R$65","v":0},{"$f":"'LAC103'!$R$66","v":0},{"$f":"'LAC103'!$R$67","v":0},{"$f":"'LAC103'!$R$68","v":0},{"$f":"'LAC103'!$R$69","v":0},{"$f":"'LAC103'!$R$70","v":0},{"$f":"IF($J$4=4,SUM(SUM(BT22:CG22)+SUM(AY22:BL22)+SUM(AD22:AQ22)+SUM(I22:V22)),\" \")","v":" "},null,11,"PATIENT FEES",null,{"$f":"'LAC103'!$R$71","v":0},{"$f":"'LAC103'!$R$72","v":0},{"$f":"'LAC103'!$R$73","v":0},{"$f":"'LAC103'!$R$74","v":0},{"$f":"'LAC103'!$R$75","v":0},{"$f":"'LAC103'!$R$76","v":0},{"$f":"'LAC103'!$R$77","v":0},{"$f":"'LAC103'!$R$78","v":0},{"$f":"'LAC103'!$R$79","v":0},{"$f":"'LAC103'!$R$80","v":0},{"$f":"'LAC103'!$R$81","v":0},{"$f":"'LAC103'!$R$82","v":0},{"$f":"'LAC103'!$R$83","v":0},{"$f":"'LAC103'!$R$84","v":0},{"$f":"IF($J$4=5,SUM(SUM(CM22:CZ22)+SUM($BT22:$CG22)+SUM($AY22:$BL22)+SUM($AD22:$AQ22)+SUM($I22:$V22)),\" \")","v":" "},null,11,"PATIENT FEES",null,{"$f":"'LAC103'!$R$85","v":0},{"$f":"'LAC103'!$R$86","v":0},{"$f":"'LAC103'!$R$87","v":0},{"$f":"'LAC103'!$R$88","v":0},{"$f":"'LAC103'!$R$89","v":0},{"$f":"'LAC103'!$R$90","v":0},{"$f":"'LAC103'!$R$91","v":0},{"$f":"'LAC103'!$R$92","v":0},{"$f":"'LAC103'!$R$93","v":0},{"$f":"'LAC103'!$R$94","v":0},{"$f":"'LAC103'!$R$95","v":0},{"$f":"'LAC103'!$R$96","v":0},{"$f":"'LAC103'!$R$97","v":0},{"$f":"'LAC103'!$R$98","v":0},{"$f":"IF($J$4=6,SUM(SUM(DF22:DS22)+SUM(CM22:CZ22)+SUM($BT22:$CG22)+SUM($AY22:$BL22)+SUM($AD22:$AQ22)+SUM($I22:$V22)),\" \")","v":" "},{"$f":"SUM(SUM(DF22:DS22)+SUM(CM22:CZ22)+SUM($BT22:$CG22)+SUM($AY22:$BL22)+SUM($AD22:$AQ22)+SUM($I22:$V22))","v":0}]
["Enhanced FMAP CHIP Beneficiaries  & MCAP ","10/01/19 - 12/31/19",0.76500000000000001,null,null,12,"PATIENT INSURANCE",null,{"$f":"'LAC103'!$S$15","v":0},{"$f":"'LAC103'!$S$16","v":0},{"$f":"'LAC103'!$S$17","v":0},{"$f":"'LAC103'!$S$18","v":0},{"$f":"'LAC103'!$S$19","v":0},{"$f":"'LAC103'!$S$20","v":0},{"$f":"'LAC103'!$S$21","v":0},{"$f":"'LAC103'!$S$22","v":0},{"$f":"'LAC103'!$S$23","v":0},{"$f":"'LAC103'!$S$24","v":0},{"$f":"'LAC103'!$S$25","v":0},{"$f":"'LAC103'!$S$26","v":0},{"$f":"'LAC103'!$S$27","v":0},{"$f":"'LAC103'!$S$28","v":0}," ",null,null,null,12,"PATIENT INSURANCE",null,{"$f":"'LAC103'!$S$29","v":0},{"$f":"'LAC103'!$S$30","v":0},{"$f":"'LAC103'!$S$31","v":0},{"$f":"'LAC103'!$S$32","v":0},{"$f":"'LAC103'!$S$33","v":0},{"$f":"'LAC103'!$S$34","v":0},{"$f":"'LAC103'!$S$35","v":0},{"$f":"'LAC103'!$S$36","v":0},{"$f":"'LAC103'!$S$37","v":0},{"$f":"'LAC103'!$S$38","v":0},{"$f":"'LAC103'!$S$39","v":0},{"$f":"'LAC103'!$S$40","v":0},{"$f":"'LAC103'!$S$41","v":0},{"$f":"'LAC103'!$S$42","v":0},0,null,null,null,12,"PATIENT INSURANCE",null,{"$f":"'LAC103'!$S$43","v":0},{"$f":"'LAC103'!$S$44","v":0},{"$f":"'LAC103'!$S$45","v":0},{"$f":"'LAC103'!$S$46","v":0},{"$f":"'LAC103'!$S$47","v":0},{"$f":"'LAC103'!$S$48","v":0},{"$f":"'LAC103'!$S$49","v":0},{"$f":"'LAC103'!$S$50","v":0},{"$f":"'LAC103'!$S$51","v":0},{"$f":"'LAC103'!$S$52","v":0},{"$f":"'LAC103'!$S$53","v":0},{"$f":"'LAC103'!$S$54","v":0},{"$f":"'LAC103'!$S$55","v":0},{"$f":"'LAC103'!$S$56","v":0}," ",null,null,null,12,"PATIENT INSURANCE",null,{"$f":"'LAC103'!$S$57","v":0},{"$f":"'LAC103'!$S$58","v":0},{"$f":"'LAC103'!$S$59","v":0},{"$f":"'LAC103'!$S$60","v":0},{"$f":"'LAC103'!$S$61","v":0},{"$f":"'LAC103'!$S$62","v":0},{"$f":"'LAC103'!$S$63","v":0},{"$f":"'LAC103'!$S$64","v":0},{"$f":"'LAC103'!$S$65","v":0},{"$f":"'LAC103'!$S$66","v":0},{"$f":"'LAC103'!$S$67","v":0},{"$f":"'LAC103'!$S$68","v":0},{"$f":"'LAC103'!$S$69","v":0},{"$f":"'LAC103'!$S$70","v":0}," ",null,12,"PATIENT INSURANCE",null,{"$f":"'LAC103'!$S$71","v":0},{"$f":"'LAC103'!$S$72","v":0},{"$f":"'LAC103'!$S$73","v":0},{"$f":"'LAC103'!$S$74","v":0},{"$f":"'LAC103'!$S$75","v":0},{"$f":"'LAC103'!$S$76","v":0},{"$f":"'LAC103'!$S$77","v":0},{"$f":"'LAC103'!$S$78","v":0},{"$f":"'LAC103'!$S$79","v":0},{"$f":"'LAC103'!$S$80","v":0},{"$f":"'LAC103'!$S$81","v":0},{"$f":"'LAC103'!$S$82","v":0},{"$f":"'LAC103'!$S$83","v":0},{"$f":"'LAC103'!$S$84","v":0}," ",null,12,"PATIENT INSURANCE",null,{"$f":"'LAC103'!$S$85","v":0},{"$f":"'LAC103'!$S$86","v":0},{"$f":"'LAC103'!$S$87","v":0},{"$f":"'LAC103'!$S$88","v":0},{"$f":"'LAC103'!$S$89","v":0},{"$f":"'LAC103'!$S$90","v":0},{"$f":"'LAC103'!$S$91","v":0},{"$f":"'LAC103'!$S$92","v":0},{"$f":"'LAC103'!$S$93","v":0},{"$f":"'LAC103'!$S$94","v":0},{"$f":"'LAC103'!$S$95","v":0},{"$f":"'LAC103'!$S$96","v":0},{"$f":"'LAC103'!$S$97","v":0},{"$f":"'LAC103'!$S$98","v":0}," ",0]
["Enhanced FMAP CHIP Beneficiaries  & MCAP ","01/01/20 - 02/29/20",0.80840000000000001,null,null,13,"MEDICARE",null,{"$f":"'LAC103'!$T$15","v":0},{"$f":"'LAC103'!$T$16","v":0},{"$f":"'LAC103'!$T$17","v":0},{"$f":"'LAC103'!$T$18","v":0},{"$f":"'LAC103'!$T$19","v":0},{"$f":"'LAC103'!$T$20","v":0},{"$f":"'LAC103'!$T$21","v":0},{"$f":"'LAC103'!$T$22","v":0},{"$f":"'LAC103'!$T$23","v":150130},{"$f":"'LAC103'!$T$24","v":0},{"$f":"'LAC103'!$T$25","v":0},{"$f":"'LAC103'!$T$26","v":665},{"$f":"'LAC103'!$T$27","v":0},{"$f":"'LAC103'!$T$28","v":1397}," ",null,null,null,13,"MEDICARE",null,{"$f":"'LAC103'!$T$29","v":0},{"$f":"'LAC103'!$T$30","v":214},{"$f":"'LAC103'!$T$31","v":0},{"$f":"'LAC103'!$T$32","v":2120},{"$f":"'LAC103'!$T$33","v":0},{"$f":"'LAC103'!$T$34","v":0},{"$f":"'LAC103'!$T$35","v":0},{"$f":"'LAC103'!$T$36","v":0},{"$f":"'LAC103'!$T$37","v":0},{"$f":"'LAC103'!$T$38","v":0},{"$f":"'LAC103'!$T$39","v":0},{"$f":"'LAC103'!$T$40","v":0},{"$f":"'LAC103'!$T$41","v":0},{"$f":"'LAC103'!$T$42","v":0},154526,null,null,null,13,"MEDICARE",null,{"$f":"'LAC103'!$T$43","v":0},{"$f":"'LAC103'!$T$44","v":0},{"$f":"'LAC103'!$T$45","v":0},{"$f":"'LAC103'!$T$46","v":0},{"$f":"'LAC103'!$T$47","v":0},{"$f":"'LAC103'!$T$48","v":0},{"$f":"'LAC103'!$T$49","v":0},{"$f":"'LAC103'!$T$50","v":0},{"$f":"'LAC103'!$T$51","v":0},{"$f":"'LAC103'!$T$52","v":0},{"$f":"'LAC103'!$T$53","v":0},{"$f":"'LAC103'!$T$54","v":0},{"$f":"'LAC103'!$T$55","v":0},{"$f":"'LAC103'!$T$56","v":0}," ",null,null,null,13,"MEDICARE",null,{"$f":"'LAC103'!$T$57","v":0},{"$f":"'LAC103'!$T$58","v":0},{"$f":"'LAC103'!$T$59","v":0},{"$f":"'LAC103'!$T$60","v":0},{"$f":"'LAC103'!$T$61","v":0},{"$f":"'LAC103'!$T$62","v":0},{"$f":"'LAC103'!$T$63","v":0},{"$f":"'LAC103'!$T$64","v":0},{"$f":"'LAC103'!$T$65","v":0},{"$f":"'LAC103'!$T$66","v":0},{"$f":"'LAC103'!$T$67","v":0},{"$f":"'LAC103'!$T$68","v":0},{"$f":"'LAC103'!$T$69","v":0},{"$f":"'LAC103'!$T$70","v":0}," ",null,13,"MEDICARE",null,{"$f":"'LAC103'!$T$71","v":0},{"$f":"'LAC103'!$T$72","v":0},{"$f":"'LAC103'!$T$73","v":0},{"$f":"'LAC103'!$T$74","v":0},{"$f":"'LAC103'!$T$75","v":0},{"$f":"'LAC103'!$T$76","v":0},{"$f":"'LAC103'!$T$77","v":0},{"$f":"'LAC103'!$T$78","v":0},{"$f":"'LAC103'!$T$79","v":0},{"$f":"'LAC103'!$T$80","v":0},{"$f":"'LAC103'!$T$81","v":0},{"$f":"'LAC103'!$T$82","v":0},{"$f":"'LAC103'!$T$83","v":0},{"$f":"'LAC103'!$T$84","v":0}," ",null,13,"MEDICARE",null,{"$f":"'LAC103'!$T$85","v":0},{"$f":"'LAC103'!$T$86","v":0},{"$f":"'LAC103'!$T$87","v":0},{"$f":"'LAC103'!$T$88","v":0},{"$f":"'LAC103'!$T$89","v":0},{"$f":"'LAC103'!$T$90","v":0},{"$f":"'LAC103'!$T$91","v":0},{"$f":"'LAC103'!$T$92","v":0},{"$f":"'LAC103'!$T$93","v":0},{"$f":"'LAC103'!$T$94","v":0},{"$f":"'LAC103'!$T$95","v":0},{"$f":"'LAC103'!$T$96","v":0},{"$f":"'LAC103'!$T$97","v":0},{"$f":"'LAC103'!$T$98","v":0}," ",154526]
["Enhanced FMAP CHIP Beneficiaries  & MCAP ","03/01/20 - 06/30/20",0.80840000000000001,null,null,14,"OTHER REVENUES",null,{"$f":"'LAC103'!$U$15+'LAC103'!$V$15+'LAC103'!$W$15","v":0},{"$f":"'LAC103'!$U$16+'LAC103'!$V$16+'LAC103'!$W$16","v":0},{"$f":"'LAC103'!$U$17+'LAC103'!$V$17+'LAC103'!$W$17","v":0},{"$f":"'LAC103'!$U$18+'LAC103'!$V$18+'LAC103'!$W$18","v":0},{"$f":"'LAC103'!$U$19+'LAC103'!$V$19+'LAC103'!$W$19","v":0},{"$f":"'LAC103'!$U$20+'LAC103'!$V$20+'LAC103'!$W$20","v":0},{"$f":"'LAC103'!$U$21+'LAC103'!$V$21+'LAC103'!$W$21","v":0},{"$f":"'LAC103'!$U$22+'LAC103'!$V$22+'LAC103'!$W$22","v":0},{"$f":"'LAC103'!$U$23+'LAC103'!$V$23+'LAC103'!$W$23","v":0},{"$f":"'LAC103'!$U$24+'LAC103'!$V$24+'LAC103'!$W$24","v":0},{"$f":"'LAC103'!$U$25+'LAC103'!$V$25+'LAC103'!$W$25","v":0},{"$f":"'LAC103'!$U$26+'LAC103'!$V$26+'LAC103'!$W$26","v":0},{"$f":"'LAC103'!$U$27+'LAC103'!$V$27+'LAC103'!$W$27","v":0},{"$f":"'LAC103'!$U$28+'LAC103'!$V$28+'LAC103'!$W$28","v":0}," ",null,null,null,14,"OTHER REVENUES",null,{"$f":"'LAC103'!$U$29+'LAC103'!$V$29+'LAC103'!$W$29","v":0},{"$f":"'LAC103'!$U$30+'LAC103'!$V$30+'LAC103'!$W$30","v":0},{"$f":"'LAC103'!$U$31+'LAC103'!$V$31+'LAC103'!$W$31","v":0},{"$f":"'LAC103'!$U$32+'LAC103'!$V$32+'LAC103'!$W$32","v":0},{"$f":"'LAC103'!$U$33+'LAC103'!$V$33+'LAC103'!$W$33","v":0},{"$f":"'LAC103'!$U$34+'LAC103'!$V$34+'LAC103'!$W$34","v":0},{"$f":"'LAC103'!$U$35+'LAC103'!$V$35+'LAC103'!$W$35","v":0},{"$f":"'LAC103'!$U$36+'LAC103'!$V$36+'LAC103'!$W$36","v":0},{"$f":"'LAC103'!$U$37+'LAC103'!$V$37+'LAC103'!$W$37","v":0},{"$f":"'LAC103'!$U$38+'LAC103'!$V$38+'LAC103'!$W$38","v":0},{"$f":"'LAC103'!$U$39+'LAC103'!$V$39+'LAC103'!$W$39","v":0},{"$f":"'LAC103'!$U$40+'LAC103'!$V$40+'LAC103'!$W$40","v":0},{"$f":"'LAC103'!$U$41+'LAC103'!$V$41+'LAC103'!$W$41","v":0},{"$f":"'LAC103'!$U$42+'LAC103'!$V$42+'LAC103'!$W$42","v":0},0,null,null,null,14,"OTHER REVENUES",null,{"$f":"'LAC103'!$U$43+'LAC103'!$V$43+'LAC103'!$W$43","v":0},{"$f":"'LAC103'!$U$44+'LAC103'!$V$44+'LAC103'!$W$44","v":0},{"$f":"'LAC103'!$U$45+'LAC103'!$V$45+'LAC103'!$W$45","v":0},{"$f":"'LAC103'!$U$46+'LAC103'!$V$46+'LAC103'!$W$46","v":0},{"$f":"'LAC103'!$U$47+'LAC103'!$V$47+'LAC103'!$W$47","v":0},{"$f":"'LAC103'!$U$48+'LAC103'!$V$48+'LAC103'!$W$48","v":0},{"$f":"'LAC103'!$U$49+'LAC103'!$V$49+'LAC103'!$W$49","v":0},{"$f":"'LAC103'!$U$50+'LAC103'!$V$50+'LAC103'!$W$50","v":0},{"$f":"'LAC103'!$U$51+'LAC103'!$V$51+'LAC103'!$W$51","v":0},{"$f":"'LAC103'!$U$52+'LAC103'!$V$52+'LAC103'!$W$52","v":0},{"$f":"'LAC103'!$U$53+'LAC103'!$V$53+'LAC103'!$W$53","v":0},{"$f":"'LAC103'!$U$54+'LAC103'!$V$54+'LAC103'!$W$54","v":0},{"$f":"'LAC103'!$U$55+'LAC103'!$V$55+'LAC103'!$W$55","v":0},{"$f":"'LAC103'!$U$56+'LAC103'!$V$56+'LAC103'!$W$56","v":0}," ",null,null,null,14,"OTHER REVENUES",null,{"$f":"'LAC103'!$U$57+'LAC103'!$V$57+'LAC103'!$W$57","v":0},{"$f":"'LAC103'!$U$58+'LAC103'!$V$58+'LAC103'!$W$58","v":0},{"$f":"'LAC103'!$U$59+'LAC103'!$V$59+'LAC103'!$W$59","v":0},{"$f":"'LAC103'!$U$60+'LAC103'!$V$60+'LAC103'!$W$60","v":0},{"$f":"'LAC103'!$U$61+'LAC103'!$V$61+'LAC103'!$W$61","v":0},{"$f":"'LAC103'!$U$62+'LAC103'!$V$62+'LAC103'!$W$62","v":0},{"$f":"'LAC103'!$U$63+'LAC103'!$V$63+'LAC103'!$W$63","v":0},{"$f":"'LAC103'!$U$64+'LAC103'!$V$64+'LAC103'!$W$64","v":0},{"$f":"'LAC103'!$U$65+'LAC103'!$V$65+'LAC103'!$W$65","v":0},{"$f":"'LAC103'!$U$66+'LAC103'!$V$66+'LAC103'!$W$66","v":0},{"$f":"'LAC103'!$U$67+'LAC103'!$V$67+'LAC103'!$W$67","v":0},{"$f":"'LAC103'!$U$68+'LAC103'!$V$68+'LAC103'!$W$68","v":0},{"$f":"'LAC103'!$U$69+'LAC103'!$V$69+'LAC103'!$W$69","v":0},{"$f":"'LAC103'!$U$70+'LAC103'!$V$70+'LAC103'!$W$70","v":0}," ",null,14,"OTHER REVENUES",null,{"$f":"'LAC103'!$U$71+'LAC103'!$V$71+'LAC103'!$W$71","v":0},{"$f":"'LAC103'!$U$72+'LAC103'!$V$72+'LAC103'!$W$72","v":0},{"$f":"'LAC103'!$U$73+'LAC103'!$V$73+'LAC103'!$W$73","v":0},{"$f":"'LAC103'!$U$74+'LAC103'!$V$74+'LAC103'!$W$74","v":0},{"$f":"'LAC103'!$U$75+'LAC103'!$V$75+'LAC103'!$W$75","v":0},{"$f":"'LAC103'!$U$76+'LAC103'!$V$76+'LAC103'!$W$76","v":0},{"$f":"'LAC103'!$U$77+'LAC103'!$V$77+'LAC103'!$W$77","v":0},{"$f":"'LAC103'!$U$78+'LAC103'!$V$78+'LAC103'!$W$78","v":0},{"$f":"'LAC103'!$U$79+'LAC103'!$V$79+'LAC103'!$W$79","v":0},{"$f":"'LAC103'!$U$80+'LAC103'!$V$80+'LAC103'!$W$80","v":0},{"$f":"'LAC103'!$U$81+'LAC103'!$V$81+'LAC103'!$W$81","v":0},{"$f":"'LAC103'!$U$82+'LAC103'!$V$82+'LAC103'!$W$82","v":0},{"$f":"'LAC103'!$U$83+'LAC103'!$V$83+'LAC103'!$W$83","v":0},{"$f":"'LAC103'!$U$84+'LAC103'!$V$84+'LAC103'!$W$84","v":0}," ",null,14,"OTHER REVENUES",null,{"$f":"'LAC103'!$U$85+'LAC103'!$V$85+'LAC103'!$W$85","v":0},{"$f":"'LAC103'!$U$86+'LAC103'!$V$86+'LAC103'!$W$86","v":0},{"$f":"'LAC103'!$U$87+'LAC103'!$V$87+'LAC103'!$W$87","v":0},{"$f":"'LAC103'!$U$88+'LAC103'!$V$88+'LAC103'!$W$88","v":0},{"$f":"'LAC103'!$U$89+'LAC103'!$V$89+'LAC103'!$W$89","v":0},{"$f":"'LAC103'!$U$90+'LAC103'!$V$90+'LAC103'!$W$90","v":0},{"$f":"'LAC103'!$U$91+'LAC103'!$V$91+'LAC103'!$W$91","v":0},{"$f":"'LAC103'!$U$92+'LAC103'!$V$92+'LAC103'!$W$92","v":0},{"$f":"'LAC103'!$U$93+'LAC103'!$V$93+'LAC103'!$W$93","v":0},{"$f":"'LAC103'!$U$94+'LAC103'!$V$94+'LAC103'!$W$94","v":0},{"$f":"'LAC103'!$U$95+'LAC103'!$V$95+'LAC103'!$W$95","v":0},{"$f":"'LAC103'!$U$96+'LAC103'!$V$96+'LAC103'!$W$96","v":0},{"$f":"'LAC103'!$U$97+'LAC103'!$V$97+'LAC103'!$W$97","v":0},{"$f":"'LAC103'!$U$98+'LAC103'!$V$98+'LAC103'!$W$98","v":0}," ",0]
["Enhanced FMAP Non CHIP Beneficiaries","07/01/19 - 12/31/19",0.65,null,null,15,"MEDI-CAL/FEDERAL UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!F20","v":1520},{"$f":"MH1901_Schedule_B!$F21","v":0},{"$f":"MH1901_Schedule_B!$F22","v":1890},{"$f":"MH1901_Schedule_B!$F23","v":0},{"$f":"MH1901_Schedule_B!$F24","v":230},{"$f":"MH1901_Schedule_B!$F25","v":0},{"$f":"MH1901_Schedule_B!$F26","v":8},{"$f":"MH1901_Schedule_B!$F27","v":0},{"$f":"MH1901_Schedule_B!$F28","v":363106},{"$f":"MH1901_Schedule_B!$F29","v":0},{"$f":"MH1901_Schedule_B!$F30","v":541054},{"$f":"MH1901_Schedule_B!$F31","v":0},{"$f":"MH1901_Schedule_B!$F32","v":1523966},{"$f":"MH1901_Schedule_B!$F33","v":0}," ",null,null,null,15,"MEDI-CAL/FEDERAL UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!$F34","v":37194},{"$f":"MH1901_Schedule_B!$F35","v":0},{"$f":"MH1901_Schedule_B!$F36","v":187936},{"$f":"MH1901_Schedule_B!$F37","v":0},{"$f":"MH1901_Schedule_B!$F38","v":26704},{"$f":"MH1901_Schedule_B!$F39","v":0},{"$f":"MH1901_Schedule_B!$F40","v":0},{"$f":"MH1901_Schedule_B!$F41","v":0},{"$f":"MH1901_Schedule_B!$F42","v":0},{"$f":"MH1901_Schedule_B!$F43","v":0},{"$f":"MH1901_Schedule_B!$F44","v":0},{"$f":"MH1901_Schedule_B!$F45","v":0},{"$f":"MH1901_Schedule_B!$F46","v":0},{"$f":"MH1901_Schedule_B!$F47","v":0},2683608,null,null,null,15,"MEDI-CAL/FEDERAL UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!$F48","v":0},{"$f":"MH1901_Schedule_B!$F49","v":0},{"$f":"MH1901_Schedule_B!$F50","v":0},{"$f":"MH1901_Schedule_B!$F51","v":0},{"$f":"MH1901_Schedule_B!$F52","v":0},{"$f":"MH1901_Schedule_B!$F53","v":0},{"$f":"MH1901_Schedule_B!$F54","v":0},{"$f":"MH1901_Schedule_B!$F55","v":0},{"$f":"MH1901_Schedule_B!$F56","v":0},{"$f":"MH1901_Schedule_B!$F57","v":0},{"$f":"MH1901_Schedule_B!$F58","v":0},{"$f":"MH1901_Schedule_B!$F59","v":0},{"$f":"MH1901_Schedule_B!$F60","v":0},{"$f":"MH1901_Schedule_B!$F61","v":0}," ",null,null,null,15,"MEDI-CAL/FEDERAL UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!$F62","v":0},{"$f":"MH1901_Schedule_B!$F63","v":0},{"$f":"MH1901_Schedule_B!$F64","v":0},{"$f":"MH1901_Schedule_B!$F65","v":0},{"$f":"MH1901_Schedule_B!$F66","v":0},{"$f":"MH1901_Schedule_B!$F67","v":0},{"$f":"MH1901_Schedule_B!$F68","v":0},{"$f":"MH1901_Schedule_B!$F69","v":0},{"$f":"MH1901_Schedule_B!$F70","v":0},{"$f":"MH1901_Schedule_B!$F71","v":0},{"$f":"MH1901_Schedule_B!$F72","v":0},{"$f":"MH1901_Schedule_B!$F73","v":0},{"$f":"MH1901_Schedule_B!$F74","v":0},{"$f":"MH1901_Schedule_B!$F75","v":0}," ",null,15,"MEDI-CAL/FEDERAL UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!$F76","v":0},{"$f":"MH1901_Schedule_B!$F77","v":0},{"$f":"MH1901_Schedule_B!$F78","v":0},{"$f":"MH1901_Schedule_B!$F79","v":0},{"$f":"MH1901_Schedule_B!$F80","v":0},{"$f":"MH1901_Schedule_B!$F81","v":0},{"$f":"MH1901_Schedule_B!$F82","v":0},{"$f":"MH1901_Schedule_B!$F83","v":0},{"$f":"MH1901_Schedule_B!$F84","v":0},{"$f":"MH1901_Schedule_B!$F85","v":0},{"$f":"MH1901_Schedule_B!$F86","v":0},{"$f":"MH1901_Schedule_B!$F87","v":0},{"$f":"MH1901_Schedule_B!$F88","v":0},{"$f":"MH1901_Schedule_B!$F89","v":0}," ",null,15,"MEDI-CAL/FEDERAL UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!$F90","v":0},{"$f":"MH1901_Schedule_B!$F91","v":0},{"$f":"MH1901_Schedule_B!$F92","v":0},{"$f":"MH1901_Schedule_B!$F93","v":0},{"$f":"MH1901_Schedule_B!$F94","v":0},{"$f":"MH1901_Schedule_B!$F95","v":0},{"$f":"MH1901_Schedule_B!$F96","v":0},{"$f":"MH1901_Schedule_B!$F97","v":0},{"$f":"MH1901_Schedule_B!$F98","v":0},{"$f":"MH1901_Schedule_B!$F99","v":0},{"$f":"MH1901_Schedule_B!$F100","v":0},{"$f":"MH1901_Schedule_B!$F101","v":0},{"$f":"MH1901_Schedule_B!$F102","v":0},{"$f":"MH1901_Schedule_B!$F103","v":0}," ",2683608]
["Enhanced FMAP Non CHIP Beneficiaries","01/01/20 - 02/29/20",0.69340000000000002,null,null,16,"MEDI-CAL/FEDERAL UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$I$19,I8,0)","v":1000},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,J8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,K8,0)","v":2000},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,L8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,M8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,N8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,O8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,P8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,Q8,0)","v":259659},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,R8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,S8,0)","v":282429},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,T8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,U8,0)","v":905369},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,V8,0)","v":0}," ",null,null,null,16,"MEDI-CAL/FEDERAL UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AD8,0)","v":33000},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AF8,0)","v":130000},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AH8,0)","v":14000},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AQ8,0)","v":0},{"$f":"IF($J$4=2,SUM(SUM($AD27:$AQ27)+SUM($I27:$V27)),\" \")","v":1627457},null,null,null,16,"MEDI-CAL/FEDERAL UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,AZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BL8,0)","v":0},{"$f":"IF($J$4=3,SUM(SUM($AY27:$BL27)+SUM($AD27:$AQ27)+SUM($I27:$V27)),\" \")","v":" "},null,null,null,16,"MEDI-CAL/FEDERAL UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,BZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CG8,0)","v":0},{"$f":"IF($J$4=4,SUM(SUM(BT27:CG27)+SUM(AY27:BL27)+SUM(AD27:AQ27)+SUM(I27:V27)),\" \")","v":" "},null,16,"MEDI-CAL/FEDERAL UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CS8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,CZ8,0)","v":0},{"$f":"IF($J$4=5,SUM(SUM(CM27:CZ27)+SUM($BT27:$CG27)+SUM($AY27:$BL27)+SUM($AD27:$AQ27)+SUM($I27:$V27)),\" \")","v":" "},null,16,"MEDI-CAL/FEDERAL UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$I$19,DS8,0)","v":0}," ",1627457]
["Enhanced FMAP Non CHIP Beneficiaries","03/01/20 - 06/30/20",0.69340000000000002,null,null,17,"MEDI-CAL/FEDERAL UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$L$19,I8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,J8,0)","v":800},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,K8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,L8,0)","v":1400},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,M8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,N8,0)","v":100},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,O8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,P8,0)","v":2},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,Q8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,R8,0)","v":90000},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,S8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,T8,0)","v":100000},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,U8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,V8,0)","v":300000},{"$f":"IF($J$4=1,SUM($I28:$V28),\" \")","v":" "},null,null,null,17,"MEDI-CAL/FEDERAL UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AE8,0)","v":12000},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AG8,0)","v":56000},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AI8,0)","v":5000},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AQ8,0)","v":0},565302,null,null,null,17,"MEDI-CAL/FEDERAL UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,AZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BL8,0)","v":0}," ",null,null,null,17,"MEDI-CAL/FEDERAL UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,BZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CG8,0)","v":0},{"$f":"IF($J$4=4,SUM(SUM(BT28:CG28)+SUM(AY28:BL28)+SUM(AD28:AQ28)+SUM(I28:V28)),\" \")","v":" "},null,17,"MEDI-CAL/FEDERAL UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CS8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,CZ8,0)","v":0},{"$f":"IF($J$4=5,SUM(SUM(CM28:CZ28)+SUM($BT28:$CG28)+SUM($AY28:$BL28)+SUM($AD28:$AQ28)+SUM($I28:$V28)),\" \")","v":" "},null,17,"MEDI-CAL/FEDERAL UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$L$19,DS8,0)","v":0}," ",565302]
["ENHANCED  FFP - BCCTP, & Pregnancy","07/01/19 - 12/31/19",0.65,null,null,null,"MEDI-CAL/FEDERAL UNITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"MEDI-CAL/FEDERAL UNITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"MEDI-CAL/FEDERAL UNITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"MEDI-CAL/FEDERAL UNITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"MEDI-CAL/FEDERAL UNITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"MEDI-CAL/FEDERAL UNITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
["ENHANCED  FFP - BCCTP, & Pregnancy","01/01/20 - 02/29/20",0.69340000000000002,null,null,null,"MEDI-CAL/FEDERAL UNITS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"MEDI-CAL/FEDERAL UNITS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"MEDI-CAL/FEDERAL UNITS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"MEDI-CAL/FEDERAL UNITS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"MEDI-CAL/FEDERAL UNITS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"MEDI-CAL/FEDERAL UNITS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
["ENHANCED  FFP - BCCTP, & Pregnancy","03/01/20 - 06/30/20",0.69340000000000002,null,null,18,"TOTAL MEDI-CAL/FEDERAL UNITS",null,{"$f":"SUM(I26:I30)","v":2520},800,3890,1400,230,100,8,2,622765,90000,823483,100000,2429335,300000," ",null,null,null,18,"TOTAL MEDI-CAL/FEDERAL UNITS",null,{"$f":"SUM(AD26:AD30)","v":70194},12000,317936,56000,40704,5000,0,0,0,0,0,0,0,0,4876367,null,null,null,18,"TOTAL MEDI-CAL/FEDERAL UNITS",null,{"$f":"SUM(AY26:AY30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,18,"TOTAL MEDI-CAL/FEDERAL UNITS",null,{"$f":"SUM(BT26:BT30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,18,"TOTAL MEDI-CAL/FEDERAL UNITS",null,{"$f":"SUM(CM26:CM30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,18,"TOTAL MEDI-CAL/FEDERAL UNITS",null,{"$f":"SUM(DF26:DF30)","v":0},{"$f":"SUM(DG26:DG30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",{"$f":"SUM(SUM(DF31:DS31)+SUM(CM31:CZ31)+SUM($BT31:$CG31)+SUM($AY31:$BL31)+SUM($AD31:$AQ31)+SUM($I31:$V31))","v":4876367}]
[null,null,null,null,null,19,"MEDICARE/MEDI-CAL CROSSOVER UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!$G20","v":0},{"$f":"MH1901_Schedule_B!$G21","v":0},{"$f":"MH1901_Schedule_B!$G22","v":0},{"$f":"MH1901_Schedule_B!$G23","v":0},{"$f":"MH1901_Schedule_B!$G24","v":0},{"$f":"MH1901_Schedule_B!$G25","v":0},{"$f":"MH1901_Schedule_B!$G26","v":0},{"$f":"MH1901_Schedule_B!$G27","v":0},{"$f":"MH1901_Schedule_B!$G28","v":0},{"$f":"MH1901_Schedule_B!$G29","v":0},{"$f":"MH1901_Schedule_B!$G30","v":0},{"$f":"MH1901_Schedule_B!$G31","v":0},{"$f":"MH1901_Schedule_B!$G32","v":0},{"$f":"MH1901_Schedule_B!$G33","v":0}," ",null,null,null,19,"MEDICARE/MEDI-CAL CROSSOVER UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!$G34","v":0},{"$f":"MH1901_Schedule_B!$G35","v":0},{"$f":"MH1901_Schedule_B!$G36","v":0},{"$f":"MH1901_Schedule_B!$G37","v":0},{"$f":"MH1901_Schedule_B!$G38","v":0},{"$f":"MH1901_Schedule_B!$G39","v":0},{"$f":"MH1901_Schedule_B!$G40","v":0},{"$f":"MH1901_Schedule_B!$G41","v":0},{"$f":"MH1901_Schedule_B!$G42","v":0},{"$f":"MH1901_Schedule_B!$G43","v":0},{"$f":"MH1901_Schedule_B!$G44","v":0},{"$f":"MH1901_Schedule_B!$G45","v":0},{"$f":"MH1901_Schedule_B!$G46","v":0},{"$f":"MH1901_Schedule_B!$G47","v":0},0,null,null,null,19,"MEDICARE/MEDI-CAL CROSSOVER UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!$G48","v":0},{"$f":"MH1901_Schedule_B!$G49","v":0},{"$f":"MH1901_Schedule_B!$G50","v":0},{"$f":"MH1901_Schedule_B!$G51","v":0},{"$f":"MH1901_Schedule_B!$G52","v":0},{"$f":"MH1901_Schedule_B!$G53","v":0},{"$f":"MH1901_Schedule_B!$G54","v":0},{"$f":"MH1901_Schedule_B!$G55","v":0},{"$f":"MH1901_Schedule_B!$G56","v":0},{"$f":"MH1901_Schedule_B!$G57","v":0},{"$f":"MH1901_Schedule_B!$G58","v":0},{"$f":"MH1901_Schedule_B!$G59","v":0},{"$f":"MH1901_Schedule_B!$G60","v":0},{"$f":"MH1901_Schedule_B!$G61","v":0}," ",null,null,null,19,"MEDICARE/MEDI-CAL CROSSOVER UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!$G62","v":0},{"$f":"MH1901_Schedule_B!$G63","v":0},{"$f":"MH1901_Schedule_B!$G64","v":0},{"$f":"MH1901_Schedule_B!$G65","v":0},{"$f":"MH1901_Schedule_B!$G66","v":0},{"$f":"MH1901_Schedule_B!$G67","v":0},{"$f":"MH1901_Schedule_B!$G68","v":0},{"$f":"MH1901_Schedule_B!$G69","v":0},{"$f":"MH1901_Schedule_B!$G70","v":0},{"$f":"MH1901_Schedule_B!$G71","v":0},{"$f":"MH1901_Schedule_B!$G72","v":0},{"$f":"MH1901_Schedule_B!$G73","v":0},{"$f":"MH1901_Schedule_B!$G74","v":0},{"$f":"MH1901_Schedule_B!$G75","v":0}," ",null,19,"MEDICARE/MEDI-CAL CROSSOVER UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!$G76","v":0},{"$f":"MH1901_Schedule_B!$G77","v":0},{"$f":"MH1901_Schedule_B!$G78","v":0},{"$f":"MH1901_Schedule_B!$G79","v":0},{"$f":"MH1901_Schedule_B!$G80","v":0},{"$f":"MH1901_Schedule_B!$G81","v":0},{"$f":"MH1901_Schedule_B!$G82","v":0},{"$f":"MH1901_Schedule_B!$G83","v":0},{"$f":"MH1901_Schedule_B!$G84","v":0},{"$f":"MH1901_Schedule_B!$G85","v":0},{"$f":"MH1901_Schedule_B!$G86","v":0},{"$f":"MH1901_Schedule_B!$G87","v":0},{"$f":"MH1901_Schedule_B!$G88","v":0},{"$f":"MH1901_Schedule_B!$G89","v":0}," ",null,19,"MEDICARE/MEDI-CAL CROSSOVER UNITS (07/01/19 - 12/31/19)",null,{"$f":"MH1901_Schedule_B!$G90","v":0},{"$f":"MH1901_Schedule_B!$G91","v":0},{"$f":"MH1901_Schedule_B!$G92","v":0},{"$f":"MH1901_Schedule_B!$G93","v":0},{"$f":"MH1901_Schedule_B!$G94","v":0},{"$f":"MH1901_Schedule_B!$G95","v":0},{"$f":"MH1901_Schedule_B!$G96","v":0},{"$f":"MH1901_Schedule_B!$G97","v":0},{"$f":"MH1901_Schedule_B!$G98","v":0},{"$f":"MH1901_Schedule_B!$G99","v":0},{"$f":"MH1901_Schedule_B!$G100","v":0},{"$f":"MH1901_Schedule_B!$G101","v":0},{"$f":"MH1901_Schedule_B!$G102","v":0},{"$f":"MH1901_Schedule_B!$G103","v":0},{"$f":"IF($J$4=6,SUM(SUM(DF32:DS32)+SUM(CM32:CZ32)+SUM($BT32:$CG32)+SUM($AY32:$BL32)+SUM($AD32:$AQ32)+SUM($I32:$V32)),\" \")","v":" "},0]
["Affordable Care Act FFP","07/01/19 - 12/31/19",0.93,null,null,20,"MEDICARE/MEDI-CAL CROSSOVER UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$J$19,I8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,J8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,K8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,L8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,M8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,N8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,O8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,P8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,Q8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,R8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,S8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,T8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,U8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,V8,0)","v":0}," ",null,null,null,20,"MEDICARE/MEDI-CAL CROSSOVER UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AQ8,0)","v":0},0,null,null,null,20,"MEDICARE/MEDI-CAL CROSSOVER UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,AZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BL8,0)","v":0}," ",null,null,null,20,"MEDICARE/MEDI-CAL CROSSOVER UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,BZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CG8,0)","v":0}," ",null,20,"MEDICARE/MEDI-CAL CROSSOVER UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CS8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,CZ8,0)","v":0}," ",null,20,"MEDICARE/MEDI-CAL CROSSOVER UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$J$19,DS8,0)","v":0}," ",0]
["Affordable Care Act FFP ","01/01/20 - 02/29/20",0.9,null,null,21,"MEDICARE/MEDI-CAL CROSSOVER UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$M$19,I8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,J8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,K8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,L8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,M8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,N8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,O8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,P8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,Q8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,R8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,S8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,T8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,U8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,V8,0)","v":0}," ",null,null,null,21,"MEDICARE/MEDI-CAL CROSSOVER UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AQ8,0)","v":0},0,null,null,null,21,"MEDICARE/MEDI-CAL CROSSOVER UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,AZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BL8,0)","v":0}," ",null,null,null,21,"MEDICARE/MEDI-CAL CROSSOVER UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,BZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CG8,0)","v":0}," ",null,21,"MEDICARE/MEDI-CAL CROSSOVER UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CS8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,CZ8,0)","v":0}," ",null,21,"MEDICARE/MEDI-CAL CROSSOVER UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$M$19,DS8,0)","v":0}," ",0]
["Affordable Care Act FFP ","03/01/20 - 06/30/20",0.9,null,null,22,"Enhanced FMAP Non CHIP Beneficiaries (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$O$19,I8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,J8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,K8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,L8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,M8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,N8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,O8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,P8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,Q8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,R8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,S8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,T8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,U8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,V8,0)","v":0},{"$f":"IF($J$4=1,SUM($I35:$V35),\" \")","v":" "},null,null,null,22,"Enhanced FMAP Non CHIP Beneficiaries (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AQ8,0)","v":0},0,null,null,null,22,"Enhanced FMAP Non CHIP Beneficiaries (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,AZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BL8,0)","v":0}," ",null,null,null,22,"Enhanced FMAP Non CHIP Beneficiaries (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,BZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CG8,0)","v":0}," ",null,22,"Enhanced FMAP Non CHIP Beneficiaries (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CS8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,CZ8,0)","v":0}," ",null,22,"Enhanced FMAP Non CHIP Beneficiaries (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$O$19,DS8,0)","v":0},{"$f":"IF($J$4=6,SUM(SUM(DF35:DS35)+SUM(CM35:CZ35)+SUM($BT35:$CG35)+SUM($AY35:$BL35)+SUM($AD35:$AQ35)+SUM($I35:$V35)),\" \")","v":" "},0]
[null,null,null,null,null,23,"Enhanced FMAP Non CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,I8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,J8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,K8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,L8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,M8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,N8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,O8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,P8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,Q8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,R8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,S8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,T8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,U8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,V8,0)","v":0}," ",null,null,null,23,"Enhanced FMAP Non CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AQ8,0)","v":0},0,null,null,null,23,"Enhanced FMAP Non CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,AZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BL8,0)","v":0}," ",null,null,null,23,"Enhanced FMAP Non CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,BZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CG8,0)","v":0}," ",null,23,"Enhanced FMAP Non CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CS8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,CZ8,0)","v":0}," ",null,23,"Enhanced FMAP Non CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Q$19,DS8,0)","v":0}," ",0]
[null,null,null,null,null,24,"Enhanced FMAP Non CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$S$19,I8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,J8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,K8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,L8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,M8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,N8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,O8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,P8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,Q8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,R8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,S8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,T8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,U8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,V8,0)","v":0}," ",null,null,null,24,"Enhanced FMAP Non CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AQ8,0)","v":0},0,null,null,null,24,"Enhanced FMAP Non CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,AZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BL8,0)","v":0}," ",null,null,null,24,"Enhanced FMAP Non CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,BZ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CA8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CB8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CC8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CD8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CE8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CG8,0)","v":0}," ",null,24,"Enhanced FMAP Non CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CS8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CT8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CU8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CV8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CW8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CX8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CY8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,CZ8,0)","v":0}," ",null,24,"Enhanced FMAP Non CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DF8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DG8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DH8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DI8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DJ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DK8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DL8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DM8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DN8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DO8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DP8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DQ8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DR8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$S$19,DS8,0)","v":0}," ",0]
[null,null,null,null,null,25,"Enhanced FMAP CHIP Beneficiaries (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$U$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,Q$8,0)","v":104000},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,S$8,0)","v":96162},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,U$8,0)","v":475734},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,V$8,0)","v":0}," ",null,null,null,25,"Enhanced FMAP CHIP Beneficiaries (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AF$8,0)","v":71574},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AQ$8,0)","v":0},747470,null,null,null,25,"Enhanced FMAP CHIP Beneficiaries (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BL$8,0)","v":0}," ",null,null,null,25,"Enhanced FMAP CHIP Beneficiaries (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CG$8,0)","v":0}," ",null,25,"Enhanced FMAP CHIP Beneficiaries (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,CZ$8,0)","v":0}," ",null,25,"Enhanced FMAP CHIP Beneficiaries (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$U$19,DS$8,0)","v":0}," ",747470]
[null,null,null,null,null,26,"Enhanced FMAP CHIP Beneficiaries (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$W$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,Q$8,0)","v":79106},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,S$8,0)","v":100000},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,U$8,0)","v":280000},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,V$8,0)","v":0}," ",null,null,null,26,"Enhanced FMAP CHIP Beneficiaries (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AF$8,0)","v":40000},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AQ$8,0)","v":0},499106,null,null,null,26,"Enhanced FMAP CHIP Beneficiaries (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BL$8,0)","v":0}," ",null,null,null,26,"Enhanced FMAP CHIP Beneficiaries (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CG$8,0)","v":0}," ",null,26,"Enhanced FMAP CHIP Beneficiaries (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,CZ$8,0)","v":0}," ",null,26,"Enhanced FMAP CHIP Beneficiaries (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$W$19,DS$8,0)","v":0}," ",499106]
[null,null,null,null,null,27,"Enhanced FMAP CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,Q$8,0)","v":70000},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,S$8,0)","v":90000},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,U$8,0)","v":200000},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,V$8,0)","v":0}," ",null,null,null,27,"Enhanced FMAP CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AF$8,0)","v":50000},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AQ$8,0)","v":0},410000,null,null,null,27,"Enhanced FMAP CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BL$8,0)","v":0}," ",null,null,null,27,"Enhanced FMAP CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CG$8,0)","v":0}," ",null,27,"Enhanced FMAP CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,CZ$8,0)","v":0}," ",null,27,"Enhanced FMAP CHIP Beneficiaries (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Y$19,DS$8,0)","v":0}," ",410000]
[null,null,null,null,null,28,"Enhanced FMAP CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,R$8,0)","v":30000},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,T$8,0)","v":19000},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,V$8,0)","v":60000}," ",null,null,null,28,"Enhanced FMAP CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AG$8,0)","v":10000},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AQ$8,0)","v":0},119000,null,null,null,28,"Enhanced FMAP CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BL$8,0)","v":0}," ",null,null,null,28,"Enhanced FMAP CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CG$8,0)","v":0}," ",null,28,"Enhanced FMAP CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,CZ$8,0)","v":0}," ",null,28,"Enhanced FMAP CHIP Beneficiaries (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AA$19,DS$8,0)","v":0}," ",119000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,29,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,I$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,J$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,K$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,L$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,M$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,N$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,O$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,P$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,Q$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,R$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,S$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,T$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,U$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,V$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,V$8,0)","v":0}," ",null,null,null,29,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AD$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AE$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AF$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AG$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AH$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AI$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AJ$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AK$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AL$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AM$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AN$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AO$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AP$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AQ$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AQ$8,0)","v":0},0,null,null,null,29,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AY$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,AZ$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BA$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BB$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BC$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BD$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BE$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BF$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BG$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BH$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BI$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BJ$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BK$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BL$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BL$8,0)","v":0}," ",null,null,null,29,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BT$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BU$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BV$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BW$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BX$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BY$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,BZ$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CA$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CB$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CC$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CD$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CE$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CF$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CG$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CG$8,0)","v":0}," ",null,29,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CM$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CN$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CO$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CP$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CQ$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CR$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CS$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CT$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CU$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CV$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CW$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CX$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CY$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,CZ$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,CZ$8,0)","v":0}," ",null,29,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DF$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DG$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DH$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DI$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DJ$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DK$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DL$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DM$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DN$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DO$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DP$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DQ$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DR$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AC$19,DS$8,0)+OFFSET(MH1901_Schedule_B!$AI$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,30,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,I$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,J$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,K$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,L$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,M$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,N$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,O$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,P$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,Q$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,R$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,S$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,T$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,U$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,V$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,V$8,0)","v":0}," ",null,null,null,30,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AD$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AE$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AF$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AG$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AH$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AI$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AJ$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AK$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AL$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AM$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AN$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AO$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AP$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AQ$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AQ$8,0)","v":0},0,null,null,null,30,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AY$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,AZ$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BA$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BB$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BC$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BD$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BE$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BF$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BG$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BH$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BI$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BJ$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BK$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BL$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BL$8,0)","v":0}," ",null,null,null,30,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BT$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BU$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BV$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BW$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BX$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BY$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,BZ$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CA$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CB$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CC$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CD$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CE$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CF$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CG$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CG$8,0)","v":0}," ",null,30,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CM$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CN$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CO$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CP$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CQ$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CR$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CS$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CT$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CU$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CV$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CW$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CX$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CY$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,CZ$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,CZ$8,0)","v":0}," ",null,30,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DF$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DG$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DH$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DI$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DJ$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DK$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DL$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DM$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DN$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DO$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DP$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DQ$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DR$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AE$19,DS$8,0)+OFFSET(MH1901_Schedule_B!$AK$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,31,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,I$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,J$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,K$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,L$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,M$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,N$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,O$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,P$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,Q$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,R$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,S$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,T$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,U$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,V$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,V$8,0)","v":0}," ",null,null,null,31,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AD$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AE$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AF$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AG$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AH$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AI$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AJ$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AK$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AL$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AM$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AN$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AO$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AP$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AQ$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AQ$8,0)","v":0},0,null,null,null,31,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AY$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,AZ$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BA$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BB$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BC$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BD$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BE$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BF$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BG$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BH$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BI$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BJ$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BK$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BL$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BL$8,0)","v":0}," ",null,null,null,31,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BT$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BU$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BV$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BW$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BX$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BY$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,BZ$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CA$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CB$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CC$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CD$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CE$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CF$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CG$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CG$8,0)","v":0}," ",null,31,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CM$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CN$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CO$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CP$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CQ$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CR$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CS$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CT$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CU$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CV$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CW$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CX$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CY$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,CZ$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,CZ$8,0)","v":0}," ",null,31,"ENHANCED MEDI-CAL UNITS- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DF$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DG$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DH$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DI$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DJ$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DK$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DL$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DM$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DN$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DO$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DP$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DQ$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DR$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AG$19,DS$8,0)+OFFSET(MH1901_Schedule_B!$AM$19,DS$8,0)","v":0}," ",{"$f":"SUM(SUM(DF45:DS45)+SUM(CM45:CZ45)+SUM($BT45:$CG45)+SUM($AY45:$BL45)+SUM($AD45:$AQ45)+SUM($I45:$V45))","v":0}]
[null,null,null,null,null,null,"ENHANCED MEDI-CAL UNITS-  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"ENHANCED MEDI-CAL UNITS-  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"ENHANCED MEDI-CAL UNITS-  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"ENHANCED MEDI-CAL UNITS-  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"ENHANCED MEDI-CAL UNITS-  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"ENHANCED MEDI-CAL UNITS-  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,32,"TOTAL ENHANCED MEDI-CAL UNITS - BCCTP, & PREGNANCY",null,{"$f":"SUM(I43:I45)+SUM(I35:I41)","v":0},{"$f":"SUM(J43:J45)+SUM(J35:J41)","v":0},0,0,0,0,0,0,253106,30000,286162,19000,955734,60000,{"$f":"IF($J$4=1,SUM($I47:$V47),\" \")","v":" "},null,null,null,32,"TOTAL ENHANCED MEDI-CAL UNITS - BCCTP, & PREGNANCY",null,{"$f":"SUM(AD43:AD45)+SUM(AD35:AD41)","v":0},0,161574,10000,0,0,0,0,0,0,0,0,0,0,1775576,null,null,null,32,"TOTAL ENHANCED MEDI-CAL UNITS - BCCTP, & PREGNANCY",null,{"$f":"SUM(AY43:AY45)+SUM(AY35:AY41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,32,"TOTAL ENHANCED MEDI-CAL UNITS - BCCTP, & PREGNANCY",null,{"$f":"SUM(BT43:BT45)+SUM(BT35:BT41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CG43:CG45)+SUM(CG35:CG41)","v":0}," ",null,32,"TOTAL ENHANCED MEDI-CAL UNITS - BCCTP, & PREGNANCY",null,{"$f":"SUM(CM43:CM45)+SUM(CM35:CM41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,32,"TOTAL ENHANCED MEDI-CAL UNITS - BCCTP, & PREGNANCY",null,{"$f":"SUM(DF43:DF45)+SUM(DF35:DF41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",1775576]
[null,null,null,null,null,33,"ENHANCED MEDI-CAL UNITS- REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,V$8,0)","v":0}," ",null,null,null,33,"ENHANCED MEDI-CAL UNITS- REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AQ$8,0)","v":0},0,null,null,null,33,"ENHANCED MEDI-CAL UNITS- REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BL$8,0)","v":0}," ",null,null,null,33,"ENHANCED MEDI-CAL UNITS- REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CG$8,0)","v":0}," ",null,33,"ENHANCED MEDI-CAL UNITS- REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,CZ$8,0)","v":0}," ",null,33,"ENHANCED MEDI-CAL UNITS- REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AO$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,34,"MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,V$8,0)","v":0}," ",null,null,null,34,"MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AQ$8,0)","v":0},0,null,null,null,34,"MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BL$8,0)","v":0}," ",null,null,null,34,"MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CG$8,0)","v":0}," ",null,34,"MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,CZ$8,0)","v":0}," ",null,34,"MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AW$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,35,"MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,V$8,0)","v":0}," ",null,null,null,35,"MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AQ$8,0)","v":0},0,null,null,null,35,"MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BL$8,0)","v":0}," ",null,null,null,35,"MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CG$8,0)","v":0}," ",null,35,"MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,CZ$8,0)","v":0}," ",null,35,"MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AY$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,36,"MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,V$8,0)","v":0}," ",null,null,null,36,"MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AQ$8,0)","v":0},0,null,null,null,36,"MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BL$8,0)","v":0}," ",null,null,null,36,"MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CG$8,0)","v":0}," ",null,36,"MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,CZ$8,0)","v":0}," ",null,36,"MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BA$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,37,"MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,V$8,0)","v":0},{"$f":"IF($J$4=1,SUM($I52:$V52),\" \")","v":" "},null,null,null,37,"MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AQ$8,0)","v":0},0,null,null,null,37,"MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BL$8,0)","v":0}," ",null,null,null,37,"MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CG$8,0)","v":0}," ",null,37,"MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,CZ$8,0)","v":0}," ",null,37,"MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BC$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,38,"MediCal for All Children (SB75) Unit (07/01/18 to 06/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,Q$8,0)","v":20000},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,S$8,0)","v":17000},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,V$8,0)","v":0}," ",null,null,null,38,"MediCal for All Children (SB75) Unit (07/01/18 to 06/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AQ$8,0)","v":0},37000,null,null,null,38,"MediCal for All Children (SB75) Unit (07/01/18 to 06/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BL$8,0)","v":0}," ",null,null,null,38,"MediCal for All Children (SB75) Unit (07/01/18 to 06/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CG$8,0)","v":0}," ",null,38,"MediCal for All Children (SB75) Unit (07/01/18 to 06/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,CZ$8,0)","v":0}," ",null,38,"MediCal for All Children (SB75) Unit (07/01/18 to 06/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BE$19,DS$8,0)","v":0}," ",37000]
[null,null,null,null,null,39,"Affordable Care Act (ACA/MCE) UNITS (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,Q$8,0)","v":143106},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,U$8,0)","v":415734},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,V$8,0)","v":0}," ",null,null,null,39,"Affordable Care Act (ACA/MCE) UNITS (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AF$8,0)","v":93574},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AQ$8,0)","v":0},652414,null,null,null,39,"Affordable Care Act (ACA/MCE) UNITS (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BL$8,0)","v":0}," ",null,null,null,39,"Affordable Care Act (ACA/MCE) UNITS (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CG$8,0)","v":0}," ",null,39,"Affordable Care Act (ACA/MCE) UNITS (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,CZ$8,0)","v":0}," ",null,39,"Affordable Care Act (ACA/MCE) UNITS (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AQ$19,DS$8,0)","v":0}," ",652414]
[null,null,null,null,null,40,"Affordable Care Act (ACA/MCE) UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,Q$8,0)","v":60000},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,U$8,0)","v":240000},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,V$8,0)","v":0}," ",null,null,null,40,"Affordable Care Act (ACA/MCE) UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AF$8,0)","v":55000},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AQ$8,0)","v":0},355000,null,null,null,40,"Affordable Care Act (ACA/MCE) UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BL$8,0)","v":0}," ",null,null,null,40,"Affordable Care Act (ACA/MCE) UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CG$8,0)","v":0}," ",null,40,"Affordable Care Act (ACA/MCE) UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,CZ$8,0)","v":0}," ",null,40,"Affordable Care Act (ACA/MCE) UNITS (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AS$19,DS$8,0)","v":0}," ",355000]
[null,null,null,null,null,41,"Affordable Care Act (ACA/MCE) UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,R$8,0)","v":20000},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,V$8,0)","v":120000}," ",null,null,null,41,"Affordable Care Act (ACA/MCE) UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AG$8,0)","v":18000},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AQ$8,0)","v":0},158000,null,null,null,41,"Affordable Care Act (ACA/MCE) UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BL$8,0)","v":0}," ",null,null,null,41,"Affordable Care Act (ACA/MCE) UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CG$8,0)","v":0}," ",null,41,"Affordable Care Act (ACA/MCE) UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,CZ$8,0)","v":0}," ",null,41,"Affordable Care Act (ACA/MCE) UNITS (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AU$19,DS$8,0)","v":0}," ",158000]
[null,null,null,null,null,42,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"I26*I$21","v":1600679.8613051281},0,1990319.0380517829,0,242208.13689642859,0,588.33330000000001,0,544965.4539740223,0,1140284.2230426916,0,3247251.8956905003,0,{"$f":"IF($J$4=1,SUM($I57:$V57),\" \")","v":" "},null,null,null,42,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AD26*AD$21","v":82750.035419548687},0,743371.55910546868,0,81727.859669811325,0,0,0,0,0,0,0,0,0,9674146.3964553829,null,null,null,42,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AY26*AY$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,42,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"BT26*BT$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,42,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"CM26*CM$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,42,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"DF26*DF$21","v":0},{"$f":"DG26*DG$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",{"$f":"SUM(SUM(DF57:DS57)+SUM(CM57:CZ57)+SUM($BT57:$CG57)+SUM($AY57:$BL57)+SUM($AD57:$AQ57)+SUM($I57:$V57))","v":9674146.3964553829}]
[null,null,null,null,null,43,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (01/01/20 - 02/29/20)",null,1053078.8561217948,0,2106157.7122241086,0,0,0,0,0,389707.64683987777,0,595225.86068992072,0,1929151.4387784323,0," ",null,null,null,43,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (01/01/20 - 02/29/20)",null,73419.131280451329,0,514208.57464089332,0,42847.140330188682,0,0,0,0,0,0,0,0,0,6703796.3609056678,null,null,null,43,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,43,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,43,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,43,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",{"$f":"SUM(SUM(DF58:DS58)+SUM(CM58:CZ58)+SUM($BT58:$CG58)+SUM($AY58:$BL58)+SUM($AD58:$AQ58)+SUM($I58:$V58))","v":6703796.3609056678}]
[null,null,null,null,null,44,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"I28*I$21","v":0},1114883.48416,0,1951046.0972333334,0,139360.43554545453,0,177.66669999999999,0,210341.5862275862,0,385978.66663999995,0,{"$f":"V28*V$21","v":1052688.3838181817}," ",null,null,null,44,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"AD28*AD$21","v":0},31233.833299999998,0,249408.26966292135,0,21315,0,0,0,0,0,0,0,{"$f":"AQ28*AQ$21","v":0},5156433.4232874764,null,null,null,44,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"AY28*AY$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL28*BL$21","v":0}," ",null,null,null,44,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"BT28*BT$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG28*CG$21","v":0}," ",null,44,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"CM28*CM$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ28*CZ$21","v":0}," ",null,44,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"DF28*DF$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS28*DS$21","v":0}," ",{"$f":"SUM(SUM(DF59:DS59)+SUM(CM59:CZ59)+SUM($BT59:$CG59)+SUM($AY59:$BL59)+SUM($AD59:$AQ59)+SUM($I59:$V59))","v":5156433.4232874764}]
[null,null,null,null,null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"I29*I21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"AD29*AD21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"AY29*AY21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"BT29*BT21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"CM29*CM21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"DF29*DF21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT ",null,{"$f":"I30*I21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT ",null,{"$f":"AD30*AD21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT ",null,{"$f":"AY30*AY21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT ",null,{"$f":"BT30*BT21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT ",null,{"$f":"CM30*CM21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"REGULAR MEDI-CAL/FEDERAL REIMBURSEMENT ",null,{"$f":"DF30*DF21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,45,"TOTAL MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"SUM(I57:I61)","v":2653758.7174269231},1114883.48416,4096476.7502758913,1951046.0972333334,242208.13689642859,139360.43554545453,588.33330000000001,177.66669999999999,934673.10081390012,210341.5862275862,1735510.0837326124,385978.66663999995,5176403.3344689328,1052688.3838181817," ",null,null,null,45,"TOTAL MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"SUM(AD57:AD61)","v":156169.1667},31233.833299999998,1257580.1337463621,249408.26966292135,124575,21315,0,0,0,0,0,0,0,0,21534376.180648528,null,null,null,45,"TOTAL MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"SUM(AY57:AY61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,45,"TOTAL MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"SUM(BT57:BT61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,45,"TOTAL MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"SUM(CM57:CM61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,45,"TOTAL MEDI-CAL/FEDERAL REIMBURSEMENT",null,{"$f":"SUM(DF57:DF61)","v":0},{"$f":"SUM(DG57:DG61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",21534376.180648528]
[null,null,null,null,null,46,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"I$21*(I$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,46,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"AD$21*(AD$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,46,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"AY$21*(AY$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,46,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"BT$21*(BT$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,46,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"CM$21*(CM$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,46,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"DF$21*(DF$32)","v":0},{"$f":"DG$21*(DG$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,47,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,{"$f":"I$21*(I$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,47,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,{"$f":"AD$21*(AD$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,47,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,{"$f":"AY$21*(AY$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,47,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,{"$f":"BT$21*(BT$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,47,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,{"$f":"CM$21*(CM$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,47,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,{"$f":"DF$21*(DF$33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,48,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"I$21*(I$34)","v":0},{"$f":"J$21*(J$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,48,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"AD$21*(AD$34)","v":0},{"$f":"AE$21*(AE$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,48,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"AY$21*(AY$34)","v":0},{"$f":"AZ$21*(AZ$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,48,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"BT$21*(BT$34)","v":0},{"$f":"BU$21*(BU$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,48,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"CM$21*(CM$34)","v":0},{"$f":"CN$21*(CN$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,48,"MEDICARE/MEDI-CAL CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"DF$21*(DF$34)","v":0},{"$f":"DG$21*(DG$34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",{"$f":"SUM(SUM(DF65:DS65)+SUM(CM65:CZ65)+SUM($BT65:$CG65)+SUM($AY65:$BL65)+SUM($AD65:$AQ65)+SUM($I65:$V65))","v":0}]
[null,null,null,null,null,49,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (07/01/19 - 12/31/19)",null,{"$f":"I$21*(I$35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,49,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (07/01/19 - 12/31/19)",null,{"$f":"AD$21*(AD$35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,49,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (07/01/19 - 12/31/19)",null,{"$f":"AY$21*(AY$35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,49,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (07/01/19 - 12/31/19)",null,{"$f":"BT$21*(BT$35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,49,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (07/01/19 - 12/31/19)",null,{"$f":"CM$21*(CM$35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,49,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (07/01/19 - 12/31/19)",null,{"$f":"DF$21*(DF$35)","v":0},{"$f":"DG$21*(DG$35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,50,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"I$21*(I$36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,50,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"AD$21*(AD$36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,50,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"AY$21*(AY$36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,50,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"BT$21*(BT$36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,50,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"CM$21*(CM$36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,50,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"DF$21*(DF$36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,51,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"I$21*(I$37)","v":0},{"$f":"J$21*(J$37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,51,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"AD$21*(AD$37)","v":0},{"$f":"AE$21*(AE$37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,51,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"AY$21*(AY$37)","v":0},{"$f":"AZ$21*(AZ$37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,51,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"BT$21*(BT$37)","v":0},{"$f":"BU$21*(BU$37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,51,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"CM$21*(CM$37)","v":0},{"$f":"CN$21*(CN$37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,51,"Enhanced FMAP Non CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"DF$21*(DF$37)","v":0},{"$f":"DG$21*(DG$37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,52,"Enhanced FMAP CHIP Beneficiaries REIMB. (07/01/19 - 09/30/19)",null,{"$f":"I$21*(I$38)","v":0},0,0,0,0,0,0,0,{"$f":"Q$21*(Q$38)","v":156087.77385473752},0,202663.71093501075,0,1013689.3692801705,0," ",null,null,null,52,"Enhanced FMAP CHIP Beneficiaries REIMB. (07/01/19 - 09/30/19)",null,{"$f":"AD$21*(AD$38)","v":0},0,283107.41939497925,0,0,0,0,0,0,0,0,0,0,0,1655548.2734648981,null,null,null,52,"Enhanced FMAP CHIP Beneficiaries REIMB. (07/01/19 - 09/30/19)",null,{"$f":"AY$21*(AY$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,52,"Enhanced FMAP CHIP Beneficiaries REIMB. (07/01/19 - 09/30/19)",null,{"$f":"BT$21*(BT$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,52,"Enhanced FMAP CHIP Beneficiaries REIMB. (07/01/19 - 09/30/19)",null,{"$f":"CM$21*(CM$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,52,"Enhanced FMAP CHIP Beneficiaries REIMB. (07/01/19 - 09/30/19)",null,{"$f":"DF$21*(DF$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",1655548.2734648981]
[null,null,null,null,null,53,"Enhanced FMAP CHIP Beneficiaries REIMB. (10/01/19 - 12/31/19)",null,{"$f":"I$21*(I$39)","v":0},0,0,0,0,0,0,0,118725.7638322391,0,210752.38756994525,0,596621.27028643689,0," ",null,null,null,53,"Enhanced FMAP CHIP Beneficiaries REIMB. (10/01/19 - 12/31/19)",null,{"$f":"AD$21*(AD$39)","v":0},0,158218.02296642872,0,0,0,0,0,0,0,0,0,0,0,1084317.4446550498,null,null,null,53,"Enhanced FMAP CHIP Beneficiaries REIMB. (10/01/19 - 12/31/19)",null,{"$f":"AY$21*(AY$39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,53,"Enhanced FMAP CHIP Beneficiaries REIMB. (10/01/19 - 12/31/19)",null,{"$f":"BT$21*(BT$39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,53,"Enhanced FMAP CHIP Beneficiaries REIMB. (10/01/19 - 12/31/19)",null,{"$f":"CM$21*(CM$39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,53,"Enhanced FMAP CHIP Beneficiaries REIMB. (10/01/19 - 12/31/19)",null,{"$f":"DF$21*(DF$39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",1084317.4446550498]
[null,null,null,null,null,54,"Enhanced FMAP CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"I$21*(I$40)","v":0},0,0,0,0,0,0,0,105059.07855607333,0,189677.14881295073,0,426158.05020459776,0,{"$f":"IF($J$4=1,SUM($I71:$V71),\" \")","v":" "},null,null,null,54,"Enhanced FMAP CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"AD$21*(AD$40)","v":0},0,197772.52870803591,0,0,0,0,0,0,0,0,0,0,0,918666.80628165777,null,null,null,54,"Enhanced FMAP CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"AY$21*(AY$40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,54,"Enhanced FMAP CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"BT$21*(BT$40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,54,"Enhanced FMAP CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"CM$21*(CM$40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,54,"Enhanced FMAP CHIP Beneficiaries REIMB. (01/01/20 - 02/29/20)",null,{"$f":"DF$21*(DF$40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",918666.80628165777]
[null,null,null,null,null,55,"Enhanced FMAP CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"I$21*(I$41)","v":0},{"$f":"J$21*(J$41)","v":0},0,0,0,0,0,0,0,70113.862075862067,0,73335.946661599999,0,210537.67676363635,{"$f":"IF($J$4=1,SUM($I72:$V72),\" \")","v":" "},null,null,null,55,"Enhanced FMAP CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"AD$21*(AD$41)","v":0},{"$f":"AE$21*(AE$41)","v":0},0,44537.191011235955,0,0,0,0,0,0,0,0,0,0,398524.67651233438,null,null,null,55,"Enhanced FMAP CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"AY$21*(AY$41)","v":0},{"$f":"AZ$21*(AZ$41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,55,"Enhanced FMAP CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"BT$21*(BT$41)","v":0},{"$f":"BU$21*(BU$41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,55,"Enhanced FMAP CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"CM$21*(CM$41)","v":0},{"$f":"CN$21*(CN$41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,55,"Enhanced FMAP CHIP Beneficiaries REIMB. (03/01/20 - 06/30/20)",null,{"$f":"DF$21*(DF$41)","v":0},{"$f":"DG$21*(DG$41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",{"$f":"SUM(SUM(DF72:DS72)+SUM(CM72:CZ72)+SUM($BT72:$CG72)+SUM($AY72:$BL72)+SUM($AD72:$AQ72)+SUM($I72:$V72))","v":398524.67651233438}]
[null,null,null,null,null,56,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"I57+I63","v":1600679.8613051281},0,1990319.0380517829,0,242208.13689642859,0,588.33330000000001,0,544965.4539740223,0,1140284.2230426916,0,3247251.8956905003,0," ",null,null,null,56,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"AD57+AD63","v":82750.035419548687},0,743371.55910546868,0,81727.859669811325,0,0,0,0,0,0,0,0,0,9674146.3964553829,null,null,null,56,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"AY57+AY63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,56,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"BT57+BT63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,56,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"CM57+CM63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,56,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (07/01/19 - 12/31/19)",null,{"$f":"DF57+DF63","v":0},{"$f":"DG57+DG63","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",9674146.3964553829]
[null,null,null,null,null,57,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,1053078.8561217948,0,2106157.7122241086,0,0,0,0,0,389707.64683987777,0,595225.86068992072,0,1929151.4387784323,0," ",null,null,null,57,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,73419.131280451329,0,514208.57464089332,0,42847.140330188682,0,0,0,0,0,0,0,0,0,6703796.3609056678,null,null,null,57,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,57,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,57,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,57,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",6703796.3609056678]
[null,null,null,null,null,58,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"I59+I65","v":0},1114883.48416,0,1951046.0972333334,0,139360.43554545453,0,177.66669999999999,0,210341.5862275862,0,385978.66663999995,0,{"$f":"V59+V65","v":1052688.3838181817}," ",null,null,null,58,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"AD59+AD65","v":0},31233.833299999998,0,249408.26966292135,0,21315,0,0,0,0,0,0,0,{"$f":"AQ59+AQ65","v":0},5156433.4232874764,null,null,null,58,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"AY59+AY65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL59+BL65","v":0}," ",null,null,null,58,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"BT59+BT65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG59+CG65","v":0}," ",null,58,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"CM59+CM65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ59+CZ65","v":0}," ",null,58,"GROSS SD/MC MEDI-CAL AND CROSSOVER REIMB. (03/01/20 - 06/30/20)",null,{"$f":"DF59+DF65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS59+DS65","v":0}," ",5156433.4232874764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,59,"TOTAL GROSS SD/MC MEDI-CAL + CROSSOVER REIMBURSEMENT",null,{"$f":"SUM(I73:I75)","v":2653758.7174269231},{"$f":"SUM(J73:J75)","v":1114883.48416},4096476.7502758913,1951046.0972333334,242208.13689642859,139360.43554545453,588.33330000000001,177.66669999999999,934673.10081390012,210341.5862275862,1735510.0837326124,385978.66663999995,5176403.3344689328,1052688.3838181817,{"$f":"IF($J$4=1,SUM($I78:$V78),\" \")","v":" "},null,null,null,59,"TOTAL GROSS SD/MC MEDI-CAL + CROSSOVER REIMBURSEMENT",null,{"$f":"SUM(AD73:AD75)","v":156169.1667},{"$f":"SUM(AE73:AE75)","v":31233.833299999998},1257580.1337463621,249408.26966292135,124575,21315,0,0,0,0,0,0,0,0,21534376.180648528,null,null,null,59,"TOTAL GROSS SD/MC MEDI-CAL + CROSSOVER REIMBURSEMENT",null,{"$f":"SUM(AY73:AY75)","v":0},{"$f":"SUM(AZ73:AZ75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,59,"TOTAL GROSS SD/MC MEDI-CAL + CROSSOVER REIMBURSEMENT",null,{"$f":"SUM(BT73:BT75)","v":0},{"$f":"SUM(BU73:BU75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,59,"TOTAL GROSS SD/MC MEDI-CAL + CROSSOVER REIMBURSEMENT",null,{"$f":"SUM(CM73:CM75)","v":0},{"$f":"SUM(CN73:CN75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,59,"TOTAL GROSS SD/MC MEDI-CAL + CROSSOVER REIMBURSEMENT",null,{"$f":"SUM(DF73:DF75)","v":0},{"$f":"SUM(DG73:DG75)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DS73:DS75)","v":0}," ",21534376.180648528]
[null,null,null,null,null,60,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/19 - 06/30/19)",null,{"$f":"I47*I$21","v":0},{"$f":"J47*J$21","v":0},0,0,0,0,0,0,379872.61624304997,70113.862075862067,603093.2473179067,73335.946661599999,2036468.6897712052,210537.67676363635," ",null,null,null,60,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/18 to 06/30/19)",null,{"$f":"AD47*AD$21","v":0},0,639097.97106944385,44537.191011235955,0,0,0,0,0,0,0,0,0,0,4057057.2009139396,null,null,null,60,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/18 to 06/30/19)",null,{"$f":"AY47*AY$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,60,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/18 to 06/30/19)",null,{"$f":"BT47*BT$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,60,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/18 to 06/30/19)",null,{"$f":"CM47*CM$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,60,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/18 to 06/30/19)",null,{"$f":"DF47*DF$21","v":0},{"$f":"DG47*DG$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",4057057.2009139396]
[null,null,null,null,null,61,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"I43*I$21","v":0},{"$f":"J43*J$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,61,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AD43*AD$21","v":0},{"$f":"AE43*AE$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,61,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AY43*AY$21","v":0},{"$f":"AZ43*AZ$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,61,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"BT43*BT$21","v":0},{"$f":"BU43*BU$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,61,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"CM43*CM$21","v":0},{"$f":"CN43*CN$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,61,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"DF43*DF$21","v":0},{"$f":"DG43*DG$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,62,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"I44*I$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,62,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"AD44*AD$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,62,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"AY44*AY$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,62,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"BT44*BT$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,62,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"CM44*CM$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,62,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"DF44*DF$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,63,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"I45*I$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,63,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"AD45*AD$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,63,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"AY45*AY$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,63,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"BT45*BT$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,63,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"CM45*CM$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,63,"ENHANCED SD/MC BCCTP,&PREGNANCY REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"DF45*DF$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,64,"GROSS SD/MC MEDI-CAL FED. REIMB. - INCL. ENH.CHILDREN,BCCTP,&PREGNANCY (07/01/19 to 06/30/20)",null,{"$f":"I78+I79","v":2653758.7174269231},{"$f":"J78+J79","v":1114883.48416},4096476.7502758913,1951046.0972333334,242208.13689642859,139360.43554545453,588.33330000000001,177.66669999999999,1314545.7170569501,280455.44830344827,2338603.3310505189,459314.61330159998,7212872.024240138,1263226.060581818," ",null,null,null,64,"GROSS SD/MC MEDI-CAL FED. REIMB. - INCL. ENH.CHILDREN,BCCTP,&PREGNANCY (07/01/19 to 06/30/20)",null,{"$f":"AD78+AD79","v":156169.1667},31233.833299999998,1896678.1048158058,293945.46067415731,124575,21315,0,0,0,0,0,0,0,0,25591433.381562464,null,null,null,64,"GROSS SD/MC MEDI-CAL FED. REIMB. - INCL. ENH.CHILDREN,BCCTP,&PREGNANCY (07/01/19 to 06/30/20)",null,{"$f":"AY78+AY79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,64,"GROSS SD/MC MEDI-CAL FED. REIMB. - INCL. ENH.CHILDREN,BCCTP,&PREGNANCY (07/01/19 to 06/30/20)",null,{"$f":"BT78+BT79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,64,"GROSS SD/MC MEDI-CAL FED. REIMB. - INCL. ENH.CHILDREN,BCCTP,&PREGNANCY (07/01/19 to 06/30/20)",null,{"$f":"CM78+CM79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,64,"GROSS SD/MC MEDI-CAL FED. REIMB. - INCL. ENH.CHILDREN,BCCTP,&PREGNANCY (07/01/19 to 06/30/20)",null,{"$f":"DF78+DF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",25591433.381562464]
[null,null,null,null,null,65,"ENHANCED MEDI-CAL UNITS REGUFEES REIMBURSEMENT (07/01/19 to 06/30/20)"," ",{"$f":"I21*I48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,65,"ENHANCED MEDI-CAL UNITS REGUFEES REIMBURSEMENT (07/01/19 to 06/30/20)"," ",{"$f":"AD21*AD48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,65,"ENHANCED MEDI-CAL UNITS REGUFEES REIMBURSEMENT (07/01/19 to 06/30/20)"," ",{"$f":"AY21*AY48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,65,"ENHANCED MEDI-CAL UNITS REGUFEES REIMBURSEMENT (07/01/19 to 06/30/20)"," ",{"$f":"BT21*BT48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,65,"ENHANCED MEDI-CAL UNITS REGUFEES REIMBURSEMENT (07/01/19 to 06/30/20)"," ",{"$f":"CM21*CM48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,65,"ENHANCED MEDI-CAL UNITS REGUFEES REIMBURSEMENT (07/01/19 to 06/30/20)"," ",{"$f":"DF21*DF48","v":0},{"$f":"DG21*DG48","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,66,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (07/01/19 - 09/30/19)",null,{"$f":"I$21*(I$49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,66,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (07/01/19 - 09/30/19)",null,{"$f":"AD$21*(AD$49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,66,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (07/01/19 - 09/30/19)",null,{"$f":"AY$21*(AY$49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,66,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (07/01/19 - 09/30/19)",null,{"$f":"BT$21*(BT$49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,66,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (07/01/19 - 09/30/19)",null,{"$f":"CM$21*(CM$49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,66,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (07/01/19 - 09/30/19)",null,{"$f":"DF$21*(DF$49)","v":0},{"$f":"DG$21*(DG$49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,67,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (10/01/19 - 12/31/19)",null,{"$f":"I$21*(I$50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,67,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (10/01/19 - 12/31/19)",null,{"$f":"AD$21*(AD$50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,67,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (10/01/19 - 12/31/19)",null,{"$f":"AY$21*(AY$50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,67,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (10/01/19 - 12/31/19)",null,{"$f":"BT$21*(BT$50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,67,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (10/01/19 - 12/31/19)",null,{"$f":"CM$21*(CM$50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,67,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (10/01/19 - 12/31/19)",null,{"$f":"DF$21*(DF$50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,68,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (01/01/20 - 02/29/20)",null,{"$f":"I$21*(I$51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,68,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (01/01/20 - 02/29/20)",null,{"$f":"AD$21*(AD$51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,68,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (01/01/20 - 02/29/20)",null,{"$f":"AY$21*(AY$51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,68,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (01/01/20 - 02/29/20)",null,{"$f":"BT$21*(BT$51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,68,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (01/01/20 - 02/29/20)",null,{"$f":"CM$21*(CM$51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,68,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (01/01/20 - 02/29/20)",null,{"$f":"DF$21*(DF$51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,69,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (03/01/20 - 06/30/20)",null,{"$f":"I$21*(I$52)","v":0},{"$f":"J$21*(J$52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,69,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (03/01/20 - 06/30/20)",null,{"$f":"AD$21*(AD$52)","v":0},{"$f":"AE$21*(AE$52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,69,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (03/01/20 - 06/30/20)",null,{"$f":"AY$21*(AY$52)","v":0},{"$f":"AZ$21*(AZ$52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,69,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (03/01/20 - 06/30/20)",null,{"$f":"BT$21*(BT$52)","v":0},{"$f":"BU$21*(BU$52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,69,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (03/01/20 - 06/30/20)",null,{"$f":"CM$21*(CM$52)","v":0},{"$f":"CN$21*(CN$52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,69,"GROSS MediCal Access Program (MCAP) REIMBUSREMENT (03/01/20 - 06/30/20)",null,{"$f":"DF$21*(DF$52)","v":0},{"$f":"DG$21*(DG$52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,70,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (07/01/19 to 12/31/19)",null,{"$f":"I21*I54","v":0},0,0,0,0,0,0,0,214779.77851207758,0,0,0,885841.95421879122,0," ",null,null,null,70,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (07/01/19 to 12/31/19)",null,{"$f":"AD21*AD54","v":0},0,370127.33202651504,0,0,0,0,0,0,0,0,0,0,0,1470749.0647573839,null,null,null,70,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (07/01/19 to 12/31/19)",null,{"$f":"AY21*AY54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,70,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (07/01/19 to 12/31/19)",null,{"$f":"BT21*BT54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,70,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (07/01/19 to 12/31/19)",null,{"$f":"CM21*CM54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,70,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (07/01/19 to 12/31/19)",null,{"$f":"DF21*DF54","v":0},{"$f":"DG21*DG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",1470749.0647573839]
[null,null,null,null,null,71,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (01/01/20 to 02/29/20)",null,{"$f":"I21*I55","v":0},0,0,0,0,0,0,0,90050.638762348564,0,0,0,511389.66024551733,0," ",null,null,null,71,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (01/01/20 to 02/29/20)",null,{"$f":"AD21*AD55","v":0},0,217549.78157883949,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=2,SUM(SUM($AD90:$AQ90)+SUM($I90:$V90)),\" \")","v":818990.08058670536},null,null,null,71,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (01/01/20 to 02/29/20)",null,{"$f":"AY21*AY55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,71,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (01/01/20 to 02/29/20)",null,{"$f":"BT21*BT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,71,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (01/01/20 to 02/29/20)",null,{"$f":"CM21*CM55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,71,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (01/01/20 to 02/29/20)",null,{"$f":"DF21*DF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",818990.08058670536]
[null,null,null,null,null,72,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (03/01/20 to 06/30/20)",null,{"$f":"I21*I56","v":0},0,0,0,0,0,0,0,0,46742.574717241376,0,0,0,421075.3535272727," ",null,null,null,72,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (03/01/20 to 06/30/20)",null,{"$f":"AD21*AD56","v":0},0,0,80166.943820224711,0,0,0,0,0,0,0,0,0,0,547984.87206473877,null,null,null,72,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (03/01/20 to 06/30/20)",null,{"$f":"AY21*AY56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,72,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (03/01/20 to 06/30/20)",null,{"$f":"BT21*BT56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,72,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (03/01/20 to 06/30/20)",null,{"$f":"CM21*CM56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,72,"GROSS Affordable Care Act (ACA) REIMBUSREMENT (03/01/20 to 06/30/20)",null,{"$f":"DF21*DF56","v":0},{"$f":"DG21*DG56","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",547984.87206473877]
[null,null,null,null,null,73,"GROSS MediCal for All Children (SB75) REIMBUSREMENT (07/01/19 to 06/30/20)",null,{"$f":"I21*I53","v":0},0,0,0,0,0,0,0,30016.879587449523,0,35827.905886890694,0,0,0," ",null,null,null,73,"GROSS MediCal for All Children (SB75) REIMBUSREMENT (07/01/19 to 06/30/20)",null,{"$f":"AD21*AD53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,65844.785474340213,null,null,null,73,"GROSS MediCal for All Children (SB75) REIMBUSREMENT (07/01/19 to 06/30/20)",null,{"$f":"AY21*AY53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,73,"GROSS MediCal for All Children (SB75) REIMBUSREMENT (07/01/19 to 06/30/20)",null,{"$f":"BT21*BT53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT92:CG92)+SUM(AY92:BL92)+SUM(AD92:AQ92)+SUM(I92:V92)),\" \")","v":" "},null,73,"GROSS MediCal for All Children (SB75) REIMBUSREMENT (07/01/19 to 06/30/20)",null,{"$f":"CM21*CM53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=5,SUM(SUM(CM92:CZ92)+SUM($BT92:$CG92)+SUM($AY92:$BL92)+SUM($AD92:$AQ92)+SUM($I92:$V92)),\" \")","v":" "},null,73,"GROSS MediCal for All Children (SB75) REIMBUSREMENT (07/01/19 to 06/30/20)",null,{"$f":"DF21*DF53","v":0},{"$f":"DG21*DG53","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",65844.785474340213]
[null,null,null,null,null,74,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$H$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,Q$8,0)","v":75000},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,V$8,0)","v":0},{"$f":"IF($J$4=1,SUM($I93:$V93),\" \")","v":" "},null,null,null,74,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AQ$8,0)","v":0},75000,null,null,null,74,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BL$8,0)","v":0}," ",null,null,null,74,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CG$8,0)","v":0}," ",null,74,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,CZ$8,0)","v":0}," ",null,74,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$H$19,DS$8,0)","v":0}," ",75000]
[null,null,null,null,null,75,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$K$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,Q$8,0)","v":75000},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,V$8,0)","v":0},{"$f":"IF($J$4=1,SUM($I94:$V94),\" \")","v":" "},null,null,null,75,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AQ$8,0)","v":0},75000,null,null,null,75,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BL$8,0)","v":0}," ",null,null,null,75,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CG$8,0)","v":0}," ",null,75,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,CZ$8,0)","v":0}," ",null,75,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$K$19,DS$8,0)","v":0}," ",75000]
[null,null,null,null,null,76,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$N$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,V$8,0)","v":0},{"$f":"IF($J$4=1,SUM($I95:$V95),\" \")","v":" "},null,null,null,76,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AQ$8,0)","v":0},0,null,null,null,76,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BL$8,0)","v":0}," ",null,null,null,76,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CG$8,0)","v":0}," ",null,76,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,CZ$8,0)","v":0}," ",null,76,"MEDI-CAL PATIENT AND OTHER PAYOR REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$N$19,DS$8,0)","v":0}," ",{"$f":"SUM(SUM(DF95:DS95)+SUM(CM95:CZ95)+SUM($BT95:$CG95)+SUM($AY95:$BL95)+SUM($AD95:$AQ95)+SUM($I95:$V95))","v":0}]
[null,null,null,null,null,77,"TOTAL MEDI-CAL PATIENT AND OTHER PAYOR REVENUE",null,{"$f":"SUM(I93:I95)","v":0},{"$f":"SUM(J93:J95)","v":0},0,0,0,0,0,0,150000,0,0,0,0,0,{"$f":"IF($J$4=1,SUM($I96:$V96),\" \")","v":" "},null,null,null,77,"TOTAL MEDI-CAL PATIENT AND OTHER PAYOR REVENUE",null,{"$f":"SUM(AD93:AD95)","v":0},{"$f":"SUM(AE93:AE95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,150000,null,null,null,77,"TOTAL MEDI-CAL PATIENT AND OTHER PAYOR REVENUE",null,{"$f":"SUM(AY93:AY95)","v":0},{"$f":"SUM(AZ93:AZ95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,77,"TOTAL MEDI-CAL PATIENT AND OTHER PAYOR REVENUE",null,{"$f":"SUM(BT93:BT95)","v":0},{"$f":"SUM(BU93:BU95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,77,"TOTAL MEDI-CAL PATIENT AND OTHER PAYOR REVENUE",null,{"$f":"SUM(CM93:CM95)","v":0},{"$f":"SUM(CN93:CN95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,77,"TOTAL MEDI-CAL PATIENT AND OTHER PAYOR REVENUE",null,{"$f":"SUM(DF93:DF95)","v":0},{"$f":"SUM(DG93:DG95)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DS93:DS95)","v":0}," ",150000]
[null,null,null,null,null,78,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$P$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,V$8,0)","v":0}," ",null,null,null,78,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AQ$8,0)","v":0},0,null,null,null,78,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BL$8,0)","v":0}," ",null,null,null,78,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CG$8,0)","v":0}," ",null,78,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,CZ$8,0)","v":0}," ",null,78,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$P$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,79,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$R$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,V$8,0)","v":0}," ",null,null,null,79,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AQ$8,0)","v":0},0,null,null,null,79,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BL$8,0)","v":0},{"$f":"IF($J$4=3,SUM(SUM($AY98:$BL98)+SUM($AD98:$AQ98)+SUM($I98:$V98)),\" \")","v":" "},null,null,null,79,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CG$8,0)","v":0}," ",null,79,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,CZ$8,0)","v":0}," ",null,79,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$R$19,DS$8,0)","v":0}," ",{"$f":"SUM(SUM(DF98:DS98)+SUM(CM98:CZ98)+SUM($BT98:$CG98)+SUM($AY98:$BL98)+SUM($AD98:$AQ98)+SUM($I98:$V98))","v":0}]
[null,null,null,null,null,80,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$T$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,V$8,0)","v":0}," ",null,null,null,80,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AQ$8,0)","v":0},0,null,null,null,80,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BL$8,0)","v":0}," ",null,null,null,80,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CG$8,0)","v":0}," ",null,80,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,CZ$8,0)","v":0}," ",null,80,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$T$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,81,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries)  (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$V$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,V$8,0)","v":0}," ",null,null,null,81,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries)  (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AQ$8,0)","v":0},0,null,null,null,81,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries)  (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BL$8,0)","v":0}," ",null,null,null,81,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries)  (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CG$8,0)","v":0}," ",null,81,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries)  (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,CZ$8,0)","v":0}," ",null,81,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries)  (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$V$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,82,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$X$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,V$8,0)","v":0}," ",null,null,null,82,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AQ$8,0)","v":0},0,null,null,null,82,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BL$8,0)","v":0}," ",null,null,null,82,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CG$8,0)","v":0}," ",null,82,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,CZ$8,0)","v":0}," ",null,82,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$X$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,83,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,V$8,0)","v":0},{"$f":"IF($J$4=1,SUM($I102:$V102),\" \")","v":" "},null,null,null,83,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AQ$8,0)","v":0},0,null,null,null,83,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BL$8,0)","v":0}," ",null,null,null,83,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CG$8,0)","v":0}," ",null,83,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,CZ$8,0)","v":0}," ",null,83,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$Z$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,84,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,V$8,0)","v":0},{"$f":"IF($J$4=1,SUM($I103:$V103),\" \")","v":" "},null,null,null,84,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AQ$8,0)","v":0},0,null,null,null,84,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BL$8,0)","v":0}," ",null,null,null,84,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CG$8,0)","v":0}," ",null,84,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,CZ$8,0)","v":0}," ",null,84,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AB$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,85,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,I$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,J$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,K$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,L$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,M$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,N$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,O$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,P$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,Q$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,R$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,S$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,T$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,U$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,V$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,V$8,0)","v":0}," ",null,null,null,85,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AD$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AE$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AF$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AG$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AH$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AI$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AJ$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AK$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AL$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AM$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AN$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AO$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AP$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AQ$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AQ$8,0)","v":0},0,null,null,null,85,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AY$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,AZ$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BA$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BB$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BC$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BD$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BE$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BF$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BG$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BH$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BI$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BJ$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BK$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BL$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BL$8,0)","v":0}," ",null,null,null,85,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BT$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BU$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BV$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BW$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BX$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BY$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,BZ$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CA$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CB$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CC$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CD$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CE$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CF$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CG$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CG$8,0)","v":0}," ",null,85,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CM$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CN$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CO$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CP$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CQ$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CR$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CS$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CT$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CU$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CV$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CW$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CX$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CY$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,CZ$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,CZ$8,0)","v":0}," ",null,85,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DF$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DG$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DH$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DI$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DJ$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DK$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DL$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DM$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DN$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DO$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DP$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DQ$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DR$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AD$19,DS$8,0)+OFFSET(MH1901_Schedule_B!$AJ$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,86,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,I$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,J$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,K$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,L$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,M$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,N$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,O$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,P$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,Q$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,R$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,S$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,T$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,U$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,V$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,V$8,0)","v":0}," ",null,null,null,86,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AD$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AE$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AF$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AG$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AH$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AI$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AJ$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AK$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AL$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AM$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AN$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AO$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AP$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AQ$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AQ$8,0)","v":0},0,null,null,null,86,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AY$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,AZ$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BA$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BB$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BC$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BD$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BE$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BF$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BG$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BH$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BI$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BJ$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BK$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BL$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BL$8,0)","v":0}," ",null,null,null,86,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BT$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BU$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BV$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BW$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BX$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BY$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,BZ$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CA$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CB$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CC$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CD$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CE$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CF$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CG$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CG$8,0)","v":0}," ",null,86,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CM$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CN$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CO$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CP$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CQ$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CR$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CS$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CT$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CU$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CV$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CW$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CX$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CY$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,CZ$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,CZ$8,0)","v":0}," ",null,86,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DF$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DG$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DH$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DI$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DJ$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DK$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DL$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DM$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DN$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DO$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DP$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DQ$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DR$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AF$19,DS$8,0)+OFFSET(MH1901_Schedule_B!$AL$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,87,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,I$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,J$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,K$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,L$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,M$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,N$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,O$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,P$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,Q$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,R$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,S$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,T$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,U$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,V$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,V$8,0)","v":0}," ",null,null,null,87,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AD$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AE$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AF$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AG$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AH$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AI$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AJ$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AK$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AL$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AM$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AN$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AO$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AP$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AQ$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AQ$8,0)","v":0},0,null,null,null,87,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AY$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,AZ$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BA$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BB$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BC$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BD$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BE$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BF$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BG$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BH$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BI$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BJ$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BK$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BL$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BL$8,0)","v":0}," ",null,null,null,87,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BT$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BU$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BV$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BW$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BX$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BY$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,BZ$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CA$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CB$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CC$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CD$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CE$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CF$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CG$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CG$8,0)","v":0}," ",null,87,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CM$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CN$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CO$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CP$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CQ$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CR$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CS$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CT$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CU$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CV$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CW$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CX$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CY$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,CZ$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,CZ$8,0)","v":0}," ",null,87,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DF$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DG$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DH$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DI$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DJ$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DK$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DL$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DM$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DN$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DO$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DP$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DQ$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DR$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AH$19,DS$8,0)+OFFSET(MH1901_Schedule_B!$AN$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,88,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,V$8,0)","v":0}," ",null,null,null,88,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AQ$8,0)","v":0},0,null,null,null,88,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BL$8,0)","v":0}," ",null,null,null,88,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CG$8,0)","v":0}," ",null,88,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,CZ$8,0)","v":0}," ",null,88,"ENHANCED SD/MC MEDI-CAL PATIENT REVENUE - REFUGEES",null,{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AP$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,89,"MediCal Access Program (MCAP) PATIENT REVENUE (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,V$8,0)","v":0}," ",null,null,null,89,"MediCal Access Program (MCAP) PATIENT REVENUE (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AQ$8,0)","v":0},0,null,null,null,89,"MediCal Access Program (MCAP) PATIENT REVENUE (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BL$8,0)","v":0}," ",null,null,null,89,"MediCal Access Program (MCAP) PATIENT REVENUE (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CG$8,0)","v":0}," ",null,89,"MediCal Access Program (MCAP) PATIENT REVENUE (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,CZ$8,0)","v":0}," ",null,89,"MediCal Access Program (MCAP) PATIENT REVENUE (07/01/19 - 09/30/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AX$19,DS$8,0)","v":0}," ",{"$f":"SUM(SUM(DF108:DS108)+SUM(CM108:CZ108)+SUM($BT108:$CG108)+SUM($AY108:$BL108)+SUM($AD108:$AQ108)+SUM($I108:$V108))","v":0}]
[null,null,null,null,null,90,"MediCal Access Program (MCAP) PATIENT REVENUE (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,V$8,0)","v":0}," ",null,null,null,90,"MediCal Access Program (MCAP) PATIENT REVENUE (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AQ$8,0)","v":0},0,null,null,null,90,"MediCal Access Program (MCAP) PATIENT REVENUE (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BL$8,0)","v":0}," ",null,null,null,90,"MediCal Access Program (MCAP) PATIENT REVENUE (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CG$8,0)","v":0}," ",null,90,"MediCal Access Program (MCAP) PATIENT REVENUE (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,CZ$8,0)","v":0}," ",null,90,"MediCal Access Program (MCAP) PATIENT REVENUE (10/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AZ$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,91,"MediCal Access Program (MCAP) PATIENT REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,V$8,0)","v":0}," ",null,null,null,91,"MediCal Access Program (MCAP) PATIENT REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AQ$8,0)","v":0},0,null,null,null,91,"MediCal Access Program (MCAP) PATIENT REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BL$8,0)","v":0}," ",null,null,null,91,"MediCal Access Program (MCAP) PATIENT REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CG$8,0)","v":0}," ",null,91,"MediCal Access Program (MCAP) PATIENT REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,CZ$8,0)","v":0}," ",null,91,"MediCal Access Program (MCAP) PATIENT REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BB$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,92,"MediCal Access Program (MCAP) PATIENT REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,V$8,0)","v":0}," ",null,null,null,92,"MediCal Access Program (MCAP) PATIENT REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AQ$8,0)","v":0},0,null,null,null,92,"MediCal Access Program (MCAP) PATIENT REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BL$8,0)","v":0}," ",null,null,null,92,"MediCal Access Program (MCAP) PATIENT REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CG$8,0)","v":0}," ",null,92,"MediCal Access Program (MCAP) PATIENT REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,CZ$8,0)","v":0}," ",null,92,"MediCal Access Program (MCAP) PATIENT REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BD$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,93,"Affordable Care Act (ACA) REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,V$8,0)","v":0}," ",null,null,null,93,"Affordable Care Act (ACA) REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AQ$8,0)","v":0},0,null,null,null,93,"Affordable Care Act (ACA) REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BL$8,0)","v":0}," ",null,null,null,93,"Affordable Care Act (ACA) REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CG$8,0)","v":0}," ",null,93,"Affordable Care Act (ACA) REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,CZ$8,0)","v":0}," ",null,93,"Affordable Care Act (ACA) REVENUE (07/01/19 - 12/31/19)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AR$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,94,"Affordable Care Act (ACA) REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,V$8,0)","v":0}," ",null,null,null,94,"Affordable Care Act (ACA) REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AQ$8,0)","v":0},0,null,null,null,94,"Affordable Care Act (ACA) REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BL$8,0)","v":0}," ",null,null,null,94,"Affordable Care Act (ACA) REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CG$8,0)","v":0}," ",null,94,"Affordable Care Act (ACA) REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,CZ$8,0)","v":0}," ",null,94,"Affordable Care Act (ACA) REVENUE (01/01/20 - 02/29/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AT$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,95,"Affordable Care Act (ACA) REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,V$8,0)","v":0}," ",null,null,null,95,"Affordable Care Act (ACA) REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AQ$8,0)","v":0},0,null,null,null,95,"Affordable Care Act (ACA) REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BL$8,0)","v":0}," ",null,null,null,95,"Affordable Care Act (ACA) REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CG$8,0)","v":0}," ",null,95,"Affordable Care Act (ACA) REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,CZ$8,0)","v":0}," ",null,95,"Affordable Care Act (ACA) REVENUE (03/01/20 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$AV$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,96,"MediCal for All Children (SB75) REVENUE (07/01/19 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,I$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,J$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,K$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,L$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,M$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,N$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,O$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,P$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,Q$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,R$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,S$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,T$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,U$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,V$8,0)","v":0}," ",null,null,null,96,"MediCal for All Children (SB75) REVENUE (07/01/19 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AQ$8,0)","v":0},0,null,null,null,96,"MediCal for All Children (SB75) REVENUE (07/01/19 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,AZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BL$8,0)","v":0}," ",null,null,null,96,"MediCal for All Children (SB75) REVENUE (07/01/19 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,BZ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CA$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CB$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CC$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CD$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CE$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CG$8,0)","v":0}," ",null,96,"MediCal for All Children (SB75) REVENUE (07/01/19 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CS$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CT$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CU$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CV$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CW$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CX$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CY$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,CZ$8,0)","v":0}," ",null,96,"MediCal for All Children (SB75) REVENUE (07/01/19 - 06/30/20)",null,{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DF$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DG$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DH$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DI$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DJ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DK$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DL$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DM$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DN$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DO$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DP$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DQ$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DR$8,0)","v":0},{"$f":" OFFSET(MH1901_Schedule_B!$BF$19,DS$8,0)","v":0}," ",0]
[null,null,null,null,null,null,"NET SD/MC REIMBURSEMENT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"NET SD/MC REIMBURSEMENT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"NET SD/MC REIMBURSEMENT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"NET SD/MC REIMBURSEMENT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"NET SD/MC REIMBURSEMENT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"NET SD/MC REIMBURSEMENT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,97,"TOTAL NET SD/MC REIMBURSEMENT",null,{"$f":"I78-I96","v":2653758.7174269231},1114883.48416,4096476.7502758913,1951046.0972333334,242208.13689642859,139360.43554545453,588.33330000000001,177.66669999999999,784673.10081390012,210341.5862275862,1735510.0837326124,385978.66663999995,5176403.3344689328,1052688.3838181817," ",null,null,null,97,"TOTAL NET SD/MC REIMBURSEMENT",null,{"$f":"AD78-AD96","v":156169.1667},31233.833299999998,1257580.1337463621,249408.26966292135,124575,21315,0,0,0,0,0,0,0,0,21384376.180648528,null,null,null,97,"TOTAL NET SD/MC REIMBURSEMENT",null,{"$f":"AY78-AY96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,97,"TOTAL NET SD/MC REIMBURSEMENT",null,{"$f":"BT78-BT96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,97,"TOTAL NET SD/MC REIMBURSEMENT",null,{"$f":"CM78-CM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,97,"TOTAL NET SD/MC REIMBURSEMENT",null,{"$f":"DF78-DF96","v":0},{"$f":"DG78-DG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",21384376.180648528]
[null,null,null,null,null,98,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"I73-I93","v":1600679.8613051281},0,1990319.0380517829,0,242208.13689642859,0,588.33330000000001,0,469965.4539740223,0,1140284.2230426916,0,3247251.8956905003,0," ",null,null,null,98,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AD73-AD93","v":82750.035419548687},0,743371.55910546868,0,81727.859669811325,0,0,0,0,0,0,0,0,0,9599146.3964553829,null,null,null,98,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AY73-AY93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,98,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"BT73-BT93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,98,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"CM73-CM93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,98,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"DF73-DF93","v":0},{"$f":"DG73-DG93","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",9599146.3964553829]
[null,null,null,null,null,99,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,1053078.8561217948,0,2106157.7122241086,0,0,0,0,0,314707.64683987777,0,595225.86068992072,0,1929151.4387784323,0," ",null,null,null,99,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,73419.131280451329,0,514208.57464089332,0,42847.140330188682,0,0,0,0,0,0,0,0,0,6628796.3609056678,null,null,null,99,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,99,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,99,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,99,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",6628796.3609056678]
[null,null,null,null,null,100,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,1114883.48416,0,1951046.0972333334,0,139360.43554545453,0,177.66669999999999,0,210341.5862275862,0,385978.66663999995,0,1052688.3838181817," ",null,null,null,100,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,31233.833299999998,0,249408.26966292135,0,21315,0,0,0,0,0,0,0,0,5156433.4232874764,null,null,null,100,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,100,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,100,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,100,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"DF75-DF95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",5156433.4232874764]
[null,null,null,null,null,101,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":"I66-I97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=1,SUM($I122:$V122),\" \")","v":" "},null,null,null,101,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":"AD66-AD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,101,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":"AY66-AY97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,101,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":"BT66-BT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,101,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":"CM66-CM97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,101,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19)",null,{"$f":"DF66-DF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=6,SUM(SUM(DF122:DS122)+SUM(CM122:CZ122)+SUM($BT122:$CG122)+SUM($AY122:$BL122)+SUM($AD122:$AQ122)+SUM($I122:$V122)),\" \")","v":" "},0]
[null,null,null,null,null,102,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=1,SUM($I123:$V123),\" \")","v":" "},null,null,null,102,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,102,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,102,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,102,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,102,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,103,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,103,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,103,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,103,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,103,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,103,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,104,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,156087.77385473752,0,202663.71093501075,0,1013689.3692801705,0," ",null,null,null,104,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19)",null,0,0,283107.41939497925,0,0,0,0,0,0,0,0,0,0,0,1655548.2734648981,null,null,null,104,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,104,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,104,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,104,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",1655548.2734648981]
[null,null,null,null,null,105,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,118725.7638322391,0,210752.38756994525,0,596621.27028643689,0," ",null,null,null,105,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,0,0,158218.02296642872,0,0,0,0,0,0,0,0,0,0,0,1084317.4446550498,null,null,null,105,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,105,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,105,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,105,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",1084317.4446550498]
[null,null,null,null,null,106,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,105059.07855607333,0,189677.14881295073,0,426158.05020459776,0," ",null,null,null,106,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,197772.52870803591,0,0,0,0,0,0,0,0,0,0,0,918666.80628165777,null,null,null,106,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,106,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,106,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,106,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",918666.80628165777]
[null,null,null,null,null,107,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,70113.862075862067,0,73335.946661599999,0,210537.67676363635," ",null,null,null,107,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,44537.191011235955,0,0,0,0,0,0,0,0,0,0,398524.67651233438,null,null,null,107,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,107,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,107,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,107,"NET ENHANCED SD/MC REIMBURSEMENT- CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",398524.67651233438]
[null,null,null,null,null,108,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":"I80-I104","v":0},{"$f":"J80-J104","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,108,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":"AD80-AD104","v":0},{"$f":"AE80-AE104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,108,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":"AY80-AY104","v":0},{"$f":"AZ80-AZ104","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,108,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":"BT80-BT104","v":0},{"$f":"BU80-BU104","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,108,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":"CM80-CM104","v":0},{"$f":"CN80-CN104","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,108,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (07/01/19 - 12/31/19)",null,{"$f":"DF80-DF104","v":0},{"$f":"DG80-DG104","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,109,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":"I81-I105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,109,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":"AD81-AD105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,109,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":"AY81-AY105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,109,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":"BT81-BT105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,109,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":"CM81-CM105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,109,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (01/01/20 - 02/29/20)",null,{"$f":"DF81-DF105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,110,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":"I82-I106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,110,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":"AD82-AD106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,110,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":"AY82-AY106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,110,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":"BT82-BT106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,110,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":"CM82-CM106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,110,"NET ENHANCED SD/MC REIMBURSEMENT- BCCTP, & PREGNANCY (03/01/20 - 06/30/20)",null,{"$f":"DF82-DF106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,111,"NET ENHANCED SD/MC REIMBURSEMENT- REFUGEES",null,{"$f":"I84-I107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,111,"NET ENHANCED SD/MC REIMBURSEMENT- REFUGEES",null,{"$f":"AD84-AD107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,111,"NET ENHANCED SD/MC REIMBURSEMENT- REFUGEES",null,{"$f":"AY84-AY107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,111,"NET ENHANCED SD/MC REIMBURSEMENT- REFUGEES",null,{"$f":"BT84-BT107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,111,"NET ENHANCED SD/MC REIMBURSEMENT- REFUGEES",null,{"$f":"CM84-CM107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,111,"NET ENHANCED SD/MC REIMBURSEMENT- REFUGEES",null,{"$f":"DF84-DF107","v":0},{"$f":"DG84-DG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,112,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,112,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,112,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,112,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,112,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,112,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,{"$f":"DF85-DF108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,113,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,113,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,113,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,113,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,113,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,113,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,114,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,114,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,114,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,114,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,114,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,114,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,115,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,115,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,115,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,115,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,115,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,115,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,116,"Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"I89-I113","v":0},0,0,0,0,0,0,0,214779.77851207758,0,0,0,885841.95421879122,0," ",null,null,null,116,"Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AD89-AD113","v":0},0,370127.33202651504,0,0,0,0,0,0,0,0,0,0,0,1470749.0647573839,null,null,null,116,"Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AY89-AY113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,116,"Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"BT89-BT113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,116,"Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"CM89-CM113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,116,"Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"DF89-DF113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",1470749.0647573839]
[null,null,null,null,null,117,"Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,90050.638762348564,0,0,0,511389.66024551733,0," ",null,null,null,117,"Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,217549.78157883949,0,0,0,0,0,0,0,0,0,0,0,818990.08058670536,null,null,null,117,"Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,117,"Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,117,"Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,117,"Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",818990.08058670536]
[null,null,null,null,null,118,"Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,46742.574717241376,0,0,0,421075.3535272727," ",null,null,null,118,"Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,80166.943820224711,0,0,0,0,0,0,0,0,0,0,547984.87206473877,null,null,null,118,"Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,118,"Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,118,"Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,118,"Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"DF91-DF115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",{"$f":"SUM(SUM(DF139:DS139)+SUM(CM139:CZ139)+SUM($BT139:$CG139)+SUM($AY139:$BL139)+SUM($AD139:$AQ139)+SUM($I139:$V139))","v":547984.87206473877}]
[null,null,null,null,null,119,"MediCal for All Children (SB75) REIMBURSEMENT(07/01/19 to 06/30/20)",null,0,0,0,0,0,0,0,0,30016.879587449523,0,35827.905886890694,0,0,0," ",null,null,null,119,"MediCal for All Children (SB75) REIMBURSEMENT(07/01/19 to 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65844.785474340213,null,null,null,119,"MediCal for All Children (SB75) REIMBURSEMENT(07/01/19 to 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,119,"MediCal for All Children (SB75) REIMBURSEMENT(07/01/19 to 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,119,"MediCal for All Children (SB75) REIMBURSEMENT(07/01/19 to 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,119,"MediCal for All Children (SB75) REIMBURSEMENT(07/01/19 to 06/30/20)",null,{"$f":"DF92-DF116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",65844.785474340213]
[null,null,null,null,null,null,"FFP Giveback - SD/MC(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP Giveback - SD/MC(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"FFP Giveback - SD/MC(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP Giveback - SD/MC(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"FFP Giveback - SD/MC(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"FFP Giveback - SD/MC(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,null,"FFP Giveback - SD/MC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP Giveback - SD/MC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"FFP Giveback - SD/MC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP Giveback - SD/MC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"FFP Giveback - SD/MC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"FFP Giveback - SD/MC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,null,"TOTAL FFP GIVEBACK - SD/MC",null,{"$f":"SUM(I141:I142)","v":0},{"$f":"SUM(J141:J142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"TOTAL FFP GIVEBACK - SD/MC",null,{"$f":"SUM(AD141:AD142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"TOTAL FFP GIVEBACK - SD/MC",null,{"$f":"SUM(AY141:AY142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"TOTAL FFP GIVEBACK - SD/MC",null,{"$f":"SUM(BT141:BT142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"TOTAL FFP GIVEBACK - SD/MC",null,{"$f":"SUM(CM141:CM142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"TOTAL FFP GIVEBACK - SD/MC",null,{"$f":"SUM(DF141:DF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$4=1,SUM($I145:$V145),\" \")","v":" "},null,null,null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$4=3,SUM(SUM($AY145:$BL145)+SUM($AD145:$AQ145)+SUM($I145:$V145)),\" \")","v":" "},null,null,null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$4=4,SUM(SUM(BT145:CG145)+SUM(AY145:BL145)+SUM(AD145:AQ145)+SUM(I145:V145)),\" \")","v":" "},null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"FFP Giveback - ENHANCED SD/MC - CHILDREN ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,null,"TOTAL FFP GIVEBACK -  ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY",null,{"$f":"SUM(I144:I145)","v":0},{"$f":"SUM(J144:J145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"TOTAL FFP GIVEBACK -  ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY",null,{"$f":"SUM(AD144:AD145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"TOTAL FFP GIVEBACK -  ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY",null,{"$f":"SUM(AY144:AY145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"TOTAL FFP GIVEBACK -  ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY",null,{"$f":"SUM(BT144:BT145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"TOTAL FFP GIVEBACK -  ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY",null,{"$f":"SUM(CM144:CM145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=5,SUM(SUM(CM146:CZ146)+SUM($BT146:$CG146)+SUM($AY146:$BL146)+SUM($AD146:$AQ146)+SUM($I146:$V146)),\" \")","v":" "},null,null,"TOTAL FFP GIVEBACK -  ENHANCED SD/MC - CHILDREN, BCCTP, & PREGNANCY",null,{"$f":"SUM(DF144:DF145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=6,SUM(SUM(DF146:DS146)+SUM(CM146:CZ146)+SUM($BT146:$CG146)+SUM($AY146:$BL146)+SUM($AD146:$AQ146)+SUM($I146:$V146)),\" \")","v":" "},{"$f":"SUM(SUM(DF146:DS146)+SUM(CM146:CZ146)+SUM($BT146:$CG146)+SUM($AY146:$BL146)+SUM($AD146:$AQ146)+SUM($I146:$V146))","v":0}]
[null,null,null,null,null,null,"FFP GIVEBACK -  ENHANCED SD/MC - REFUGEES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP GIVEBACK -  ENHANCED SD/MC - REFUGEES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"FFP GIVEBACK -  ENHANCED SD/MC - REFUGEES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP GIVEBACK -  ENHANCED SD/MC - REFUGEES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"FFP GIVEBACK -  ENHANCED SD/MC - REFUGEES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$4=5,SUM(SUM(CM147:CZ147)+SUM($BT147:$CG147)+SUM($AY147:$BL147)+SUM($AD147:$AQ147)+SUM($I147:$V147)),\" \")","v":" "},null,null,"FFP GIVEBACK -  ENHANCED SD/MC - REFUGEES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$4=6,SUM(SUM(DF147:DS147)+SUM(CM147:CZ147)+SUM($BT147:$CG147)+SUM($AY147:$BL147)+SUM($AD147:$AQ147)+SUM($I147:$V147)),\" \")","v":" "},{"$f":"SUM(SUM(DF147:DS147)+SUM(CM147:CZ147)+SUM($BT147:$CG147)+SUM($AY147:$BL147)+SUM($AD147:$AQ147)+SUM($I147:$V147))","v":0}]
[null,null,null,null,null,null,"FFP Giveback - HEALTHY FAMILY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP Giveback - HEALTHY FAMILY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"FFP Giveback - HEALTHY FAMILY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP Giveback - HEALTHY FAMILY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"FFP Giveback - HEALTHY FAMILY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$4=5,SUM(SUM(CM148:CZ148)+SUM($BT148:$CG148)+SUM($AY148:$BL148)+SUM($AD148:$AQ148)+SUM($I148:$V148)),\" \")","v":" "},null,null,"FFP Giveback - HEALTHY FAMILY(07/01/12 to 06/30/13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$4=6,SUM(SUM(DF148:DS148)+SUM(CM148:CZ148)+SUM($BT148:$CG148)+SUM($AY148:$BL148)+SUM($AD148:$AQ148)+SUM($I148:$V148)),\" \")","v":" "},{"$f":"SUM(SUM(DF148:DS148)+SUM(CM148:CZ148)+SUM($BT148:$CG148)+SUM($AY148:$BL148)+SUM($AD148:$AQ148)+SUM($I148:$V148))","v":0}]
[null,null,null,null,null,null,"FFP Giveback - HEALTHY FAMILY ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP Giveback - HEALTHY FAMILY ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"FFP Giveback - HEALTHY FAMILY ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"FFP Giveback - HEALTHY FAMILY ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"FFP Giveback - HEALTHY FAMILY ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$4=5,SUM(SUM(CM149:CZ149)+SUM($BT149:$CG149)+SUM($AY149:$BL149)+SUM($AD149:$AQ149)+SUM($I149:$V149)),\" \")","v":" "},null,null,"FFP Giveback - HEALTHY FAMILY ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$4=6,SUM(SUM(DF149:DS149)+SUM(CM149:CZ149)+SUM($BT149:$CG149)+SUM($AY149:$BL149)+SUM($AD149:$AQ149)+SUM($I149:$V149)),\" \")","v":" "},{"$f":"SUM(SUM(DF149:DS149)+SUM(CM149:CZ149)+SUM($BT149:$CG149)+SUM($AY149:$BL149)+SUM($AD149:$AQ149)+SUM($I149:$V149))","v":0}]
[null,null,null,null,null,null,"TOTAL FFP GIVEBACK -  HEALTHY FAMILY",null,{"$f":"SUM(I148:I149)","v":0},{"$f":"SUM(J148:J149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"TOTAL FFP GIVEBACK -  HEALTHY FAMILY",null,{"$f":"SUM(AD148:AD149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"TOTAL FFP GIVEBACK -  HEALTHY FAMILY",null,{"$f":"SUM(AY148:AY149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"TOTAL FFP GIVEBACK -  HEALTHY FAMILY",null,{"$f":"SUM(BT148:BT149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"TOTAL FFP GIVEBACK -  HEALTHY FAMILY",null,{"$f":"SUM(CM148:CM149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=5,SUM(SUM(CM150:CZ150)+SUM($BT150:$CG150)+SUM($AY150:$BL150)+SUM($AD150:$AQ150)+SUM($I150:$V150)),\" \")","v":" "},null,null,"TOTAL FFP GIVEBACK -  HEALTHY FAMILY",null,{"$f":"SUM(DF148:DF149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=6,SUM(SUM(DF150:DS150)+SUM(CM150:CZ150)+SUM($BT150:$CG150)+SUM($AY150:$BL150)+SUM($AD150:$AQ150)+SUM($I150:$V150)),\" \")","v":" "},{"$f":"SUM(SUM(DF150:DS150)+SUM(CM150:CZ150)+SUM($BT150:$CG150)+SUM($AY150:$BL150)+SUM($AD150:$AQ150)+SUM($I150:$V150))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,120,"NET Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"I89-I113","v":0},0,0,0,0,0,0,0,214779.77851207758,0,0,0,885841.95421879122,0,{"$f":"IF($J$4=1,SUM($I158:$V158),\" \")","v":" "},null,null,null,120,"NET Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AD89-AD113","v":0},0,370127.33202651504,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=2,SUM(SUM($AD158:$AQ158)+SUM($I158:$V158)),\" \")","v":1470749.0647573839},null,null,null,120,"NET Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AY89-AY113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=3,SUM(SUM($AY158:$BL158)+SUM($AD158:$AQ158)+SUM($I158:$V158)),\" \")","v":" "},null,null,null,120,"NET Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"BT89-BT113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT158:CG158)+SUM(AY158:BL158)+SUM(AD158:AQ158)+SUM(I158:V158)),\" \")","v":" "},null,120,"NET Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"CM89-CM113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=5,SUM(SUM(CM158:CZ158)+SUM($BT158:$CG158)+SUM($AY158:$BL158)+SUM($AD158:$AQ158)+SUM($I158:$V158)),\" \")","v":" "},null,120,"NET Affordable Care Act (ACA) REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"DF89-DF113","v":0},{"$f":"DG89-DG113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=6,SUM(SUM(DF158:DS158)+SUM(CM158:CZ158)+SUM($BT158:$CG158)+SUM($AY158:$BL158)+SUM($AD158:$AQ158)+SUM($I158:$V158)),\" \")","v":" "},{"$f":"SUM(SUM(DF158:DS158)+SUM(CM158:CZ158)+SUM($BT158:$CG158)+SUM($AY158:$BL158)+SUM($AD158:$AQ158)+SUM($I158:$V158))","v":1470749.0647573839}]
[null,null,null,null,null,121,"NET Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,90050.638762348564,0,0,0,511389.66024551733,0," ",null,null,null,121,"NET Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,217549.78157883949,0,0,0,0,0,0,0,0,0,0,0,818990.08058670536,null,null,null,121,"NET Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,121,"NET Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT159:CG159)+SUM(AY159:BL159)+SUM(AD159:AQ159)+SUM(I159:V159)),\" \")","v":" "},null,121,"NET Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,121,"NET Affordable Care Act (ACA) REIMBURSEMENT (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",818990.08058670536]
[null,null,null,null,null,122,"NET Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,46742.574717241376,0,0,0,421075.3535272727," ",null,null,null,122,"NET Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,80166.943820224711,0,0,0,0,0,0,0,0,0,0,547984.87206473877,null,null,null,122,"NET Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,122,"NET Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,122,"NET Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,122,"NET Affordable Care Act (ACA) REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",547984.87206473877]
[null,null,null,null,null,123,"NET DUE FROM SD/MC (07/01/19 to 06/30/20) ",null,{"$f":"I118","v":2653758.7174269231},1114883.48416,4096476.7502758913,1951046.0972333334,242208.13689642859,139360.43554545453,588.33330000000001,177.66669999999999,784673.10081390012,210341.5862275862,1735510.0837326124,385978.66663999995,5176403.3344689328,1052688.3838181817," ",null,null,null,123,"NET DUE FROM SD/MC (07/01/19 to 06/30/20) ",null,{"$f":"AD118","v":156169.1667},31233.833299999998,1257580.1337463621,249408.26966292135,124575,21315,0,0,0,0,0,0,0,0,21384376.180648528,null,null,null,123,"NET DUE FROM SD/MC (07/01/19 to 06/30/20) ",null,{"$f":"AY118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,123,"NET DUE FROM SD/MC (07/01/19 to 06/30/20) ",null,{"$f":"BT118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,123,"NET DUE FROM SD/MC (07/01/19 to 06/30/20) ",null,{"$f":"CM118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,123,"NET DUE FROM SD/MC (07/01/19 to 06/30/20) ",null,{"$f":"DF118","v":0},{"$f":"DG118","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",21384376.180648528]
[null,null,null,null,null,null,"NET DUE FROM SD/MC  - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"NET DUE FROM SD/MC  - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"NET DUE FROM SD/MC  - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"NET DUE FROM SD/MC  - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"NET DUE FROM SD/MC  - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"NET DUE FROM SD/MC  - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,null,"NET DUE FROM SD/MC - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"NET DUE FROM SD/MC - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"NET DUE FROM SD/MC - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"NET DUE FROM SD/MC - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"NET DUE FROM SD/MC - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"NET DUE FROM SD/MC - AFTER GIVEBACK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,124,"TOTAL NET DUE FROM SD/MC ",null,{"$f":"I118","v":2653758.7174269231},1114883.48416,4096476.7502758913,1951046.0972333334,242208.13689642859,139360.43554545453,588.33330000000001,177.66669999999999,784673.10081390012,210341.5862275862,1735510.0837326124,385978.66663999995,5176403.3344689328,1052688.3838181817," ",null,null,null,124,"TOTAL NET DUE FROM SD/MC ",null,{"$f":"AD118","v":156169.1667},{"$f":"AE118","v":31233.833299999998},1257580.1337463621,249408.26966292135,124575,21315,0,0,0,0,0,0,0,{"$f":"AQ118","v":0},21384376.180648528,null,null,null,124,"TOTAL NET DUE FROM SD/MC ",null,{"$f":"AY118","v":0},{"$f":"AZ118","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL118","v":0}," ",null,null,null,124,"TOTAL NET DUE FROM SD/MC ",null,{"$f":"BT118","v":0},{"$f":"BU118","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG118","v":0}," ",null,124,"TOTAL NET DUE FROM SD/MC ",null,{"$f":"CM118","v":0},{"$f":"CN118","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ118","v":0}," ",null,124,"TOTAL NET DUE FROM SD/MC ",null,{"$f":"DF118","v":0},{"$f":"DG118","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS118","v":0}," ",21384376.180648528]
[null,null,null,null,null,125,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"I73-I93","v":1600679.8613051281},{"$f":"J73-J93","v":0},1990319.0380517829,0,242208.13689642859,0,588.33330000000001,0,469965.4539740223,0,1140284.2230426916,0,3247251.8956905003,0," ",null,null,null,125,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AD73-AD93","v":82750.035419548687},{"$f":"AE73-AE93","v":0},743371.55910546868,0,81727.859669811325,0,0,0,0,0,0,0,0,0,9599146.3964553829,null,null,null,125,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"AY73-AY93","v":0},{"$f":"AZ73-AZ93","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,125,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"BT73-BT93","v":0},{"$f":"BU73-BU93","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,125,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"CM73-CM93","v":0},{"$f":"CN73-CN93","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,125,"NET SD/MC REIMBURSEMENT (07/01/19 - 12/31/19)",null,{"$f":"DF73-DF93","v":0},{"$f":"DG73-DG93","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",9599146.3964553829]
[null,null,null,null,null,126,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"I74-I94","v":1053078.8561217948},0,2106157.7122241086,0,0,0,0,0,314707.64683987777,0,595225.86068992072,0,1929151.4387784323,0," ",null,null,null,126,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"AD74-AD94","v":73419.131280451329},0,514208.57464089332,0,42847.140330188682,0,0,0,0,0,0,0,0,0,6628796.3609056678,null,null,null,126,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"AY74-AY94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,126,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"BT74-BT94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,126,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"CM74-CM94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,126,"NET SD/MC REIMBURSEMENT (01/01/20 - 02/29/20)",null,{"$f":"DF74-DF94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",6628796.3609056678]
[null,null,null,null,null,127,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,1114883.48416,0,1951046.0972333334,0,139360.43554545453,0,177.66669999999999,0,210341.5862275862,0,385978.66663999995,0,1052688.3838181817," ",null,null,null,127,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,31233.833299999998,0,249408.26966292135,0,21315,0,0,0,0,0,0,0,0,5156433.4232874764,null,null,null,127,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,127,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,127,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,127,"NET SD/MC REIMBURSEMENT (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",5156433.4232874764]
[null,null,null,null,null,128,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19) ",null,{"$f":"I122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,128,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19) ",null,{"$f":"AD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,128,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19) ",null,{"$f":"AY122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,128,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19) ",null,{"$f":"BT122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,128,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19) ",null,{"$f":"CM122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,128,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (07/01/19 - 12/31/19) ",null,{"$f":"DF122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",{"$f":"SUM(SUM(DF168:DS168)+SUM(CM168:CZ168)+SUM($BT168:$CG168)+SUM($AY168:$BL168)+SUM($AD168:$AQ168)+SUM($I168:$V168))","v":0}]
[null,null,null,null,null,129,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,129,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,129,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,129,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,129,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,129,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",{"$f":"SUM(SUM(DF169:DS169)+SUM(CM169:CZ169)+SUM($BT169:$CG169)+SUM($AY169:$BL169)+SUM($AD169:$AQ169)+SUM($I169:$V169))","v":0}]
[null,null,null,null,null,130,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,130,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,130,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,130,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,130,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,130,"NET DUE FROM ENHANCED SD/MC - CHILDREN (Non CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,131,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19) ",null,0,0,0,0,0,0,0,0,156087.77385473752,0,202663.71093501075,0,1013689.3692801705,0," ",null,null,null,131,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19) ",null,0,0,283107.41939497925,0,0,0,0,0,0,0,0,0,0,0,1655548.2734648981,null,null,null,131,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,131,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,131,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,131,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (07/01/19 - 09/30/19) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",1655548.2734648981]
[null,null,null,null,null,132,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19) ",null,0,0,0,0,0,0,0,0,118725.7638322391,0,210752.38756994525,0,596621.27028643689,0," ",null,null,null,132,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19) ",null,0,0,158218.02296642872,0,0,0,0,0,0,0,0,0,0,0,1084317.4446550498,null,null,null,132,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,132,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,132,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,132,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (10/01/19 - 12/31/19) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",1084317.4446550498]
[null,null,null,null,null,133,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,0,0,0,0,0,0,105059.07855607333,0,189677.14881295073,0,426158.05020459776,0," ",null,null,null,133,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,197772.52870803591,0,0,0,0,0,0,0,0,0,0,0,918666.80628165777,null,null,null,133,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,133,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,133,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,133,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (01/01/20 - 02/29/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",918666.80628165777]
[null,null,null,null,null,134,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,{"$f":"I128","v":0},0,0,0,0,0,0,0,0,70113.862075862067,0,73335.946661599999,0,210537.67676363635," ",null,null,null,134,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,0,0,0,44537.191011235955,0,0,0,0,0,0,0,0,0,0,398524.67651233438,null,null,null,134,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,134,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,134,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,134,"NET DUE FROM ENHANCED SD/MC - CHILDREN (CHIP Beneficiaries) (03/01/20 - 06/30/20) ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",398524.67651233438]
[null,null,null,null,null,135,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (07/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,135,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (07/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,135,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (07/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,135,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (07/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,135,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (07/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,135,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (07/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,136,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,136,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,136,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,136,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,136,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,136,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,137,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,137,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,137,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,137,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,137,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,137,"NET DUE FROM ENHANCED SD/MC - BCCTP,&PREGNANCY (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,138,"NET DUE FROM ENHANCED SD/MC-REFUGEES ",null,{"$f":"I132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,138,"NET DUE FROM ENHANCED SD/MC-REFUGEES ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,138,"NET DUE FROM ENHANCED SD/MC-REFUGEES ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,138,"NET DUE FROM ENHANCED SD/MC-REFUGEES ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,138,"NET DUE FROM ENHANCED SD/MC-REFUGEES ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,138,"NET DUE FROM ENHANCED SD/MC-REFUGEES ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,139,"NET DUE FROM MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,139,"NET DUE FROM MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,139,"NET DUE FROM MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,139,"NET DUE FROM MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,139,"NET DUE FROM MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,139,"NET DUE FROM MediCal Access Program (MCAP) (07/01/19 - 09/30/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,140,"NET DUE FROM MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,140,"NET DUE FROM MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,140,"NET DUE FROM MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,140,"NET DUE FROM MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,140,"NET DUE FROM MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,140,"NET DUE FROM MediCal Access Program (MCAP) (10/01/19 - 12/31/19)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,141,"NET DUE FROM MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,141,"NET DUE FROM MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,141,"NET DUE FROM MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,141,"NET DUE FROM MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,141,"NET DUE FROM MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,141,"NET DUE FROM MediCal Access Program (MCAP) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,142,"NET DUE FROM MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,142,"NET DUE FROM MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,142,"NET DUE FROM MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,142,"NET DUE FROM MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,142,"NET DUE FROM MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,142,"NET DUE FROM MediCal Access Program (MCAP) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",{"$f":"SUM(SUM(DF182:DS182)+SUM(CM182:CZ182)+SUM($BT182:$CG182)+SUM($AY182:$BL182)+SUM($AD182:$AQ182)+SUM($I182:$V182))","v":0}]
[null,null,null,null,null,143,"NET DUE FROM MediCal for All Children (SB75) (07/01/18 to 06/30/19)",null,{"$f":"I140","v":0},0,0,0,0,0,0,0,30016.879587449523,0,35827.905886890694,0,0,0," ",null,null,null,143,"NET DUE FROM MediCal for All Children (SB75) (07/01/18 to 06/30/19)",null,{"$f":"AD140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,65844.785474340213,null,null,null,143,"NET DUE FROM MediCal for All Children (SB75) (07/01/18 to 06/30/19)",null,{"$f":"AY140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,143,"NET DUE FROM MediCal for All Children (SB75) (07/01/18 to 06/30/19)",null,{"$f":"BT140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,143,"NET DUE FROM MediCal for All Children (SB75) (07/01/18 to 06/30/19)",null,{"$f":"CM140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,143,"NET DUE FROM MediCal for All Children (SB75) (07/01/18 to 06/30/19)",null,{"$f":"DF140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",65844.785474340213]
[null,null,null,null,null,144,"TOTAL NET DUE FROM Medi-Cal Access Program (MCAP) (07/01/19 - 06/30/20)",null,{"$f":"SUM(I133:I136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,144,"TOTAL NET DUE FROM Medi-Cal Access Program (MCAP) (07/01/19 - 06/30/20)",null,{"$f":"SUM(AD133:AD136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,144,"TOTAL NET DUE FROM Medi-Cal Access Program (MCAP) (07/01/19 - 06/30/20)",null,{"$f":"SUM(AY133:AY136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,144,"TOTAL NET DUE FROM Medi-Cal Access Program (MCAP) (07/01/19 - 06/30/20)",null,{"$f":"SUM(BT133:BT136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,144,"TOTAL NET DUE FROM Medi-Cal Access Program (MCAP) (07/01/19 - 06/30/20)",null,{"$f":"SUM(CM133:CM136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,144,"TOTAL NET DUE FROM Medi-Cal Access Program (MCAP) (07/01/19 - 06/30/20)",null,{"$f":"SUM(DF133:DF136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,145,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,{"$f":"I85-I108","v":0},{"$f":"J85-J108","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,145,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,{"$f":"AD85-AD108","v":0},{"$f":"AE85-AE108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,145,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,{"$f":"AY85-AY108","v":0},{"$f":"AZ85-AZ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,145,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,{"$f":"BT85-BT108","v":0},{"$f":"BU85-BU108","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,145,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,{"$f":"CM85-CM108","v":0},{"$f":"CN85-CN108","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,145,"NET MediCal Access Program (MCAP) REIMBURSEMENT(07/01/19 - 09/30/19)",null,{"$f":"DF85-DF108","v":0},{"$f":"DG85-DG108","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,146,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,{"$f":"I86-I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,146,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,{"$f":"AD86-AD109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,146,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,{"$f":"AY86-AY109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,146,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,{"$f":"BT86-BT109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,146,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,{"$f":"CM86-CM109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,146,"NET MediCal Access Program (MCAP) REIMBURSEMENT(10/01/19 - 12/31/19)",null,{"$f":"DF86-DF109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,147,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,147,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,147,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,147,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,147,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,147,"NET MediCal Access Program (MCAP) REIMBURSEMENT(01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,148,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"I88-I111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,148,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"AD88-AD111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,148,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"AY88-AY111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,148,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"BT88-BT111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,148,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"CM88-CM111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,148,"NET MediCal Access Program (MCAP) REIMBURSEMENT (03/01/20 - 06/30/20)",null,{"$f":"DF88-DF111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,149,"TOTAL NET DUE FROM Affordable Care Act (ACA) (07/01/19 - 12/31/19)",null,{"$f":"I158","v":0},0,0,0,0,0,0,0,214779.77851207758,0,0,0,885841.95421879122,0," ",null,null,null,149,"TOTAL NET DUE FROM Affordable Care Act (ACA) (07/01/19 - 12/31/19)",null,{"$f":"AD158","v":0},0,370127.33202651504,0,0,0,0,0,0,0,0,0,0,0,1470749.0647573839,null,null,null,149,"TOTAL NET DUE FROM Affordable Care Act (ACA) (07/01/19 - 12/31/19)",null,{"$f":"AY158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,149,"TOTAL NET DUE FROM Affordable Care Act (ACA) (07/01/19 - 12/31/19)",null,{"$f":"BT158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,149,"TOTAL NET DUE FROM Affordable Care Act (ACA) (07/01/19 - 12/31/19)",null,{"$f":"CM158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,149,"TOTAL NET DUE FROM Affordable Care Act (ACA) (07/01/19 - 12/31/19)",null,{"$f":"DF158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",1470749.0647573839]
[null,null,null,null,null,150,"TOTAL NET DUE FROM Affordable Care Act (ACA) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,90050.638762348564,0,0,0,511389.66024551733,0,{"$f":"IF($J$4=1,SUM($I190:$V190),\" \")","v":" "},null,null,null,150,"TOTAL NET DUE FROM Affordable Care Act (ACA) (01/01/20 - 02/29/20)",null,0,0,217549.78157883949,0,0,0,0,0,0,0,0,0,0,0,818990.08058670536,null,null,null,150,"TOTAL NET DUE FROM Affordable Care Act (ACA) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,150,"TOTAL NET DUE FROM Affordable Care Act (ACA) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,150,"TOTAL NET DUE FROM Affordable Care Act (ACA) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,150,"TOTAL NET DUE FROM Affordable Care Act (ACA) (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",818990.08058670536]
[null,null,null,null,null,151,"TOTAL NET DUE FROM Affordable Care Act (ACA) (03/01/20 - 06/30/20)",null,{"$f":"I160","v":0},0,0,0,0,0,0,0,0,46742.574717241376,0,0,0,421075.3535272727,{"$f":"IF($J$4=1,SUM($I191:$V191),\" \")","v":" "},null,null,null,151,"TOTAL NET DUE FROM Affordable Care Act (ACA) (03/01/20 - 06/30/20)",null,0,0,0,80166.943820224711,0,0,0,0,0,0,0,0,0,0,547984.87206473877,null,null,null,151,"TOTAL NET DUE FROM Affordable Care Act (ACA) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,151,"TOTAL NET DUE FROM Affordable Care Act (ACA) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,151,"TOTAL NET DUE FROM Affordable Care Act (ACA) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,151,"TOTAL NET DUE FROM Affordable Care Act (ACA) (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",547984.87206473877]
[null,null,null,null,null,152,"TOTAL SD/MC FFP (07/01/19 - 12/31/19)",null,{"$f":"I165*$C$17","v":800339.93065256404},{"$f":"J165*$C$17","v":0},995159.51902589144,0,121104.0684482143,0,294.16665,0,234982.72698701115,0,570142.1115213458,0,1623625.9478452501,0," ",null,null,null,152,"TOTAL SD/MC FFP (07/01/19 - 12/31/19)",null,{"$f":"AD165*$C$17","v":41375.017709774344},{"$f":"AE165*$C$17","v":0},371685.77955273434,0,40863.929834905663,0,0,0,0,0,0,0,0,0,4799573.1982276915,null,null,null,152,"TOTAL SD/MC FFP (07/01/19 - 12/31/19)",null,{"$f":"AY165*$C$17","v":0},{"$f":"AZ165*$C$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,152,"TOTAL SD/MC FFP (07/01/19 - 12/31/19)",null,{"$f":"BT165*$C$17","v":0},{"$f":"BU165*$C$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,152,"TOTAL SD/MC FFP (07/01/19 - 12/31/19)",null,{"$f":"CM165*$C$17","v":0},{"$f":"CN165*$C$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,152,"TOTAL SD/MC FFP (07/01/19 - 12/31/19)",null,{"$f":"DF165*$C$17","v":0},{"$f":"DG165*$C$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",4799573.1982276915]
[null,null,null,null,null,153,"TOTAL SD/MC FFP (01/01/20 - 02/29/20)",null,{"$f":"I166*$C$18","v":591830.31714044872},{"$f":"J166*$C$18","v":0},1183660.6342699493,0,0,0,0,0,176865.69752401131,0,334516.9337077355,0,1084183.108593479,0," ",null,null,null,153,"TOTAL SD/MC FFP (01/01/20 - 02/29/20)",null,{"$f":"AD166*$C$18","v":41261.551779613648},{"$f":"AE166*$C$18","v":0},288985.21894818207,0,24080.092865566043,0,0,0,0,0,0,0,0,0,3725383.5548289851,null,null,null,153,"TOTAL SD/MC FFP (01/01/20 - 02/29/20)",null,{"$f":"AY166*$C$18","v":0},{"$f":"AZ166*$C$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,153,"TOTAL SD/MC FFP (01/01/20 - 02/29/20)",null,{"$f":"BT166*$C$18","v":0},{"$f":"BU166*$C$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,153,"TOTAL SD/MC FFP (01/01/20 - 02/29/20)",null,{"$f":"CM166*$C$18","v":0},{"$f":"CN166*$C$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,153,"TOTAL SD/MC FFP (01/01/20 - 02/29/20)",null,{"$f":"DF166*$C$18","v":0},{"$f":"DG166*$C$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",3725383.5548289851]
[null,null,null,null,null,154,"TOTAL SD/MC FFP (03/01/20 - 06/30/20)",null,{"$f":"I167*$C$19","v":0},{"$f":"J167*$C$19","v":626564.51809792011},0,1096487.9066451334,0,78320.564776545449,0,99.848685400000008,0,118211.97145990346,0,216920.01065168,0,{"$f":"V167*$C$19","v":591610.87170581822}," ",null,null,null,154,"TOTAL SD/MC FFP (03/01/20 - 06/30/20)",null,{"$f":"AD167*$C$19","v":0},{"$f":"AE167*$C$19","v":17553.414314600002},0,140167.4475505618,0,11979.03,0,0,0,0,0,0,0,{"$f":"AQ167*$C$19","v":0},2897915.5838875626,null,null,null,154,"TOTAL SD/MC FFP (03/01/20 - 06/30/20)",null,{"$f":"AY167*$C$19","v":0},{"$f":"AZ167*$C$19","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL167*$C$19","v":0}," ",null,null,null,154,"TOTAL SD/MC FFP (03/01/20 - 06/30/20)",null,{"$f":"BT167*$C$19","v":0},{"$f":"BU167*$C$19","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG167*$C$19","v":0}," ",null,154,"TOTAL SD/MC FFP (03/01/20 - 06/30/20)",null,{"$f":"CM167*$C$19","v":0},{"$f":"CN167*$C$19","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ167*$C$19","v":0}," ",null,154,"TOTAL SD/MC FFP (03/01/20 - 06/30/20)",null,{"$f":"DF167*$C$19","v":0},{"$f":"DG167*$C$19","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS167*$C$19","v":0}," ",2897915.5838875626]
[null,null,null,null,null,155,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (07/01/19 - 12/31/19)",null,{"$f":"I168*$C$26","v":0},{"$f":"J168*$C$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,155,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (07/01/19 - 12/31/19)",null,{"$f":"AD168*$C$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,155,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (07/01/19 - 12/31/19)",null,{"$f":"AY168*$C$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,155,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (07/01/19 - 12/31/19)",null,{"$f":"BT168*$C$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,155,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (07/01/19 - 12/31/19)",null,{"$f":"CM168*$C$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,155,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (07/01/19 - 12/31/19)",null,{"$f":"DF168*$C$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,156,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"I169*$C$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,156,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"AD169*$C$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,156,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"AY169*$C$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,156,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"BT169*$C$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,156,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"CM169*$C$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,156,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"DF169*$C$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,157,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (03/01/20 - 06/30/20)",null,{"$f":"I170*$C$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,157,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (03/01/20 - 06/30/20)",null,{"$f":"AD170*$C$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,157,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (03/01/20 - 06/30/20)",null,{"$f":"AY170*$C$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,157,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (03/01/20 - 06/30/20)",null,{"$f":"BT170*$C$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,157,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (03/01/20 - 06/30/20)",null,{"$f":"CM170*$C$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,157,"ENHANCED SD/MC- CHILDREN (Non CHIP Beneficiaries) FFP (03/01/20 - 06/30/20)",null,{"$f":"DF170*$C$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,158,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 09/30/19)",null,{"$f":"I171*$C$22","v":0},0,0,0,0,0,0,0,137357.24099216901,0,178344.06562280946,0,892046.64496655005,0," ",null,null,null,158,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 09/30/19)",null,{"$f":"AD171*$C$22","v":0},0,249134.52906758175,0,0,0,0,0,0,0,0,0,0,0,1456882.4806491102,null,null,null,158,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 09/30/19)",null,{"$f":"AY171*$C$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,158,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 09/30/19)",null,{"$f":"BT171*$C$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,158,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 09/30/19)",null,{"$f":"CM171*$C$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,158,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 09/30/19)",null,{"$f":"DF171*$C$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",1456882.4806491102]
[null,null,null,null,null,159,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (10/01/19 - 12/31/19)",null,{"$f":"I172*$C$23","v":0},0,0,0,0,0,0,0,90825.209331662918,0,161225.57649100811,0,456415.27176912426,0," ",null,null,null,159,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (10/01/19 - 12/31/19)",null,{"$f":"AD172*$C$23","v":0},0,121036.78756931797,0,0,0,0,0,0,0,0,0,0,0,829502.84516111319,null,null,null,159,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (10/01/19 - 12/31/19)",null,{"$f":"AY172*$C$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,159,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (10/01/19 - 12/31/19)",null,{"$f":"BT172*$C$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,159,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (10/01/19 - 12/31/19)",null,{"$f":"CM172*$C$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,159,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (10/01/19 - 12/31/19)",null,{"$f":"DF172*$C$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",829502.84516111319]
[null,null,null,null,null,160,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"I173*$C$24","v":0},0,0,0,0,0,0,0,84929.759104729688,0,153335.00710038937,0,344506.16778539686,0," ",null,null,null,160,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"AD173*$C$24","v":0},0,159879.31220757624,0,0,0,0,0,0,0,0,0,0,0,742650.24619809212,null,null,null,160,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"AY173*$C$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,160,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"BT173*$C$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,160,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"CM173*$C$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,160,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (01/01/20 - 02/29/20)",null,{"$f":"DF173*$C$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",742650.24619809212]
[null,null,null,null,"Adjustment on MH1900 Before Input File Process",161,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 06/30/20)",null,{"$f":"I174*$C$25","v":0},0,0,0,0,0,0,0,0,56680.046102126893,0,59284.779281237439,0,170198.65789572362," ",null,null,null,161,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 06/30/20)",null,{"$f":"AD174*$C$25","v":0},0,0,36003.865213483143,0,0,0,0,0,0,0,0,0,0,322167.34849257109,null,null,null,161,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 06/30/20)",null,{"$f":"AY174*$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,161,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 06/30/20)",null,{"$f":"BT174*$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,161,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 06/30/20)",null,{"$f":"CM174*$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,161,"ENHANCED SD/MC- CHILDREN (CHIP Beneficiaries) FFP (07/01/19 - 06/30/20)",null,{"$f":"DF174*$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",322167.34849257109]
[null,null,null,null,null,162,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (07/01/19 - 12/31/19)",null,{"$f":"I175*$C29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,162,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (07/01/19 - 12/31/19)",null,{"$f":"AD175*$C29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,162,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (07/01/19 - 12/31/19)",null,{"$f":"AY175*$C29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,162,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (07/01/19 - 12/31/19)",null,{"$f":"BT175*$C29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,162,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (07/01/19 - 12/31/19)",null,{"$f":"CM175*$C29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,162,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (07/01/19 - 12/31/19)",null,{"$f":"DF175*$C29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,163,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,163,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,163,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,163,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,163,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,163,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (01/01/20 - 02/29/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,164,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,164,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,164,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,164,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,164,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,164,"ENHANCED SD/MC- BCCTP,&PREGNANCY FFP (03/01/20 - 06/30/20)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,165,"ENHANCED SD/MC- REFUGEES FFP",null,{"$f":"I178","v":0},{"$f":"J178","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,165,"ENHANCED SD/MC- REFUGEES FFP",null,{"$f":"AD178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,165,"ENHANCED SD/MC- REFUGEES FFP",null,{"$f":"AY178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,165,"ENHANCED SD/MC- REFUGEES FFP",null,{"$f":"BT178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,165,"ENHANCED SD/MC- REFUGEES FFP",null,{"$f":"CM178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,165,"ENHANCED SD/MC- REFUGEES FFP",null,{"$f":"DF178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,166,"MediCal Access Program (MCAP) FFP (07/01/19 - 09/30/19)",null,{"$f":"I179*$C$22","v":0},{"$f":"J179*$C$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,166,"MediCal Access Program (MCAP) FFP (07/01/19 - 09/30/19)",null,{"$f":"AD179*$C$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,166,"MediCal Access Program (MCAP) FFP (07/01/19 - 09/30/19)",null,{"$f":"AY179*$C$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,166,"MediCal Access Program (MCAP) FFP (07/01/19 - 09/30/19)",null,{"$f":"BT179*$C$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,166,"MediCal Access Program (MCAP) FFP (07/01/19 - 09/30/19)",null,{"$f":"CM179*$C$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,166,"MediCal Access Program (MCAP) FFP (07/01/19 - 09/30/19)",null,{"$f":"DF179*$C$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,167,"MediCal Access Program (MCAP) FFP (10/01/19 - 12/31/19)",null,{"$f":"I180*$C$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,167,"MediCal Access Program (MCAP) FFP (10/01/19 - 12/31/19)",null,{"$f":"AD180*$C$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,167,"MediCal Access Program (MCAP) FFP (10/01/19 - 12/31/19)",null,{"$f":"AY180*$C$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,167,"MediCal Access Program (MCAP) FFP (10/01/19 - 12/31/19)",null,{"$f":"BT180*$C$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,167,"MediCal Access Program (MCAP) FFP (10/01/19 - 12/31/19)",null,{"$f":"CM180*$C$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,167,"MediCal Access Program (MCAP) FFP (10/01/19 - 12/31/19)",null,{"$f":"DF180*$C$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,168,"MediCal Access Program (MCAP) FFP (01/01/20 - 02/29/20)",null,{"$f":"I181*$C$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,168,"MediCal Access Program (MCAP) FFP (01/01/20 - 02/29/20)",null,{"$f":"AD181*$C$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,168,"MediCal Access Program (MCAP) FFP (01/01/20 - 02/29/20)",null,{"$f":"AY181*$C$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,168,"MediCal Access Program (MCAP) FFP (01/01/20 - 02/29/20)",null,{"$f":"BT181*$C$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,168,"MediCal Access Program (MCAP) FFP (01/01/20 - 02/29/20)",null,{"$f":"CM181*$C$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,168,"MediCal Access Program (MCAP) FFP (01/01/20 - 02/29/20)",null,{"$f":"DF181*$C$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,169,"MediCal Access Program (MCAP) FFP (03/01/20 - 06/30/20)",null,{"$f":"I182*$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,169,"MediCal Access Program (MCAP) FFP (03/01/20 - 06/30/20)",null,{"$f":"AD182*$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,169,"MediCal Access Program (MCAP) FFP (03/01/20 - 06/30/20)",null,{"$f":"AY182*$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,169,"MediCal Access Program (MCAP) FFP (03/01/20 - 06/30/20)",null,{"$f":"BT182*$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,169,"MediCal Access Program (MCAP) FFP (03/01/20 - 06/30/20)",null,{"$f":"CM182*$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,169,"MediCal Access Program (MCAP) FFP (03/01/20 - 06/30/20)",null,{"$f":"DF182*$C$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,170,"TOTAL MediCal Access Program (MCAP) FFP",null,{"$f":"SUM(I206:I209)","v":0},{"$f":"SUM(J206:J209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,170,"TOTAL MediCal Access Program (MCAP) FFP",null,{"$f":"SUM(AD206:AD209)","v":0},{"$f":"SUM(AE206:AE209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,170,"TOTAL MediCal Access Program (MCAP) FFP",null,{"$f":"SUM(AY206:AY209)","v":0},{"$f":"SUM(AZ206:AZ209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,170,"TOTAL MediCal Access Program (MCAP) FFP",null,{"$f":"SUM(BT206:BT209)","v":0},{"$f":"SUM(BU206:BU209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,170,"TOTAL MediCal Access Program (MCAP) FFP",null,{"$f":"SUM(CM206:CM209)","v":0},{"$f":"SUM(CN206:CN209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,170,"TOTAL MediCal Access Program (MCAP) FFP",null,{"$f":"SUM(DF206:DF209)","v":0},{"$f":"SUM(DG206:DG209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,171,"TOTAL Affordable Care Act (ACA) FFP (07/01/19 - 12/31/19)",null,{"$f":"I189*$C$33","v":0},{"$f":"J189*$C$33","v":0},0,0,0,0,0,0,199745.19401623216,0,0,0,823833.01742347586,0," ",null,null,null,171,"TOTAL Affordable Care Act (ACA) FFP (07/01/19 - 12/31/19)",null,{"$f":"AD189*$C$33","v":0},0,344218.41878465901,0,0,0,0,0,0,0,0,0,0,0,1367796.6302243671,null,null,null,171,"TOTAL Affordable Care Act (ACA) FFP (07/01/19 - 12/31/19)",null,{"$f":"AY189*$C$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,171,"TOTAL Affordable Care Act (ACA) FFP (07/01/19 - 12/31/19)",null,{"$f":"BT189*$C$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,171,"TOTAL Affordable Care Act (ACA) FFP (07/01/19 - 12/31/19)",null,{"$f":"CM189*$C$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,171,"TOTAL Affordable Care Act (ACA) FFP (07/01/19 - 12/31/19)",null,{"$f":"DF189*$C$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",1367796.6302243671]
[null,null,null,null,null,172,"TOTAL Affordable Care Act (ACA) FFP (01/01/20 - 02/29/20)",null,{"$f":"I190*$C$34","v":0},0,0,0,0,0,0,0,81045.574886113711,0,0,0,460250.69422096561,0," ",null,null,null,172,"TOTAL Affordable Care Act (ACA) FFP (01/01/20 - 02/29/20)",null,{"$f":"AD190*$C$34","v":0},0,195794.80342095555,0,0,0,0,0,0,0,0,0,0,0,737091.07252803491,null,null,null,172,"TOTAL Affordable Care Act (ACA) FFP (01/01/20 - 02/29/20)",null,{"$f":"AY190*$C$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,172,"TOTAL Affordable Care Act (ACA) FFP (01/01/20 - 02/29/20)",null,{"$f":"BT190*$C$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,172,"TOTAL Affordable Care Act (ACA) FFP (01/01/20 - 02/29/20)",null,{"$f":"CM190*$C$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,172,"TOTAL Affordable Care Act (ACA) FFP (01/01/20 - 02/29/20)",null,{"$f":"DF190*$C$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",737091.07252803491]
[null,null,null,null,null,173,"TOTAL Affordable Care Act (ACA) FFP (03/01/20 - 06/30/20)",null,{"$f":"I191*$C$35","v":0},{"$f":"J191*$C$35","v":0},0,0,0,0,0,0,0,42068.317245517239,0,0,0,{"$f":"V191*$C$35","v":378967.81817454542}," ",null,null,null,173,"TOTAL Affordable Care Act (ACA) FFP (03/01/20 - 06/30/20)",null,{"$f":"AD191*$C$35","v":0},{"$f":"AE191*$C$35","v":0},0,72150.249438202241,0,0,0,0,0,0,0,0,0,{"$f":"AQ191*$C$35","v":0},493186.38485826488,null,null,null,173,"TOTAL Affordable Care Act (ACA) FFP (03/01/20 - 06/30/20)",null,{"$f":"AY191*$C$35","v":0},{"$f":"AZ191*$C$35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL191*$C$35","v":0}," ",null,null,null,173,"TOTAL Affordable Care Act (ACA) FFP (03/01/20 - 06/30/20)",null,{"$f":"BT191*$C$35","v":0},{"$f":"BU191*$C$35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG191*$C$35","v":0}," ",null,173,"TOTAL Affordable Care Act (ACA) FFP (03/01/20 - 06/30/20)",null,{"$f":"CM191*$C$35","v":0},{"$f":"CN191*$C$35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ191*$C$35","v":0}," ",null,173,"TOTAL Affordable Care Act (ACA) FFP (03/01/20 - 06/30/20)",null,{"$f":"DF191*$C$35","v":0},{"$f":"DG191*$C$35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS191*$C$35","v":0}," ",493186.38485826488]
[null,null,null,null,null,174,"MATCH TO FFP (SD/MC + ENHANCED CHILDREN,BCCTP,&PREGNANCY)",null,{"$f":"I164+SUM(I168:I170)+SUM(I171:I174)+SUM(I175:I177)-SUM(I192:I194)-SUM(I195:I197)-SUM(I198:I201)-SUM(I202:I204)","v":1261588.4696339103},{"$f":"J164+SUM(J168:J170)+SUM(J171:J174)+SUM(J175:J177)-SUM(J192:J194)-SUM(J195:J197)-SUM(J198:J201)-SUM(J202:J204)","v":488318.96606207988},1917656.5969800507,854558.1905882,121104.0684482143,61039.870768909081,294.16665,77.818014599999984,439585.08311736607,105563.43074141792,941039.63660723064,183109.82336868253,2812094.8832803378,501416.53098027618," ",null,null,null,174,"MATCH TO FFP (SD/MC + ENHANCED CHILDREN,BCCTP,&PREGNANCY)",null,{"$f":"AD164+SUM(AD168:AD170)+SUM(AD171:AD174)+SUM(AD175:AD177)-SUM(AD192:AD194)-SUM(AD195:AD197)-SUM(AD198:AD201)-SUM(AD202:AD204)","v":73532.597210612003},{"$f":"AE164+SUM(AE168:AE170)+SUM(AE171:AE174)+SUM(AE175:AE177)-SUM(AE192:AE194)-SUM(AE195:AE197)-SUM(AE198:AE201)-SUM(AE202:AE204)","v":13680.418985399996},705956.47747041343,117774.14791011237,59630.977299528298,9335.9699999999993,0,0,0,0,0,0,0,0,10667358.124117343,null,null,null,174,"MATCH TO FFP (SD/MC + ENHANCED CHILDREN,BCCTP,&PREGNANCY)",null,{"$f":"AY164+SUM(AY168:AY170)+SUM(AY171:AY174)+SUM(AY175:AY177)-SUM(AY192:AY194)-SUM(AY195:AY197)-SUM(AY198:AY201)-SUM(AY202:AY204)","v":0},{"$f":"AZ164+SUM(AZ168:AZ170)+SUM(AZ171:AZ174)+SUM(AZ175:AZ177)-SUM(AZ192:AZ194)-SUM(AZ195:AZ197)-SUM(AZ198:AZ201)-SUM(AZ202:AZ204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,174,"MATCH TO FFP (SD/MC + ENHANCED CHILDREN,BCCTP,&PREGNANCY)",null,{"$f":"BT164+SUM(BT168:BT170)+SUM(BT171:BT174)+SUM(BT175:BT177)-SUM(BT192:BT194)-SUM(BT195:BT197)-SUM(BT198:BT201)-SUM(BT202:BT204)","v":0},{"$f":"BU164+SUM(BU168:BU170)+SUM(BU171:BU174)+SUM(BU175:BU177)-SUM(BU192:BU194)-SUM(BU195:BU197)-SUM(BU198:BU201)-SUM(BU202:BU204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,174,"MATCH TO FFP (SD/MC + ENHANCED CHILDREN,BCCTP,&PREGNANCY)",null,{"$f":"CM164+SUM(CM168:CM170)+SUM(CM171:CM174)+SUM(CM175:CM177)-SUM(CM192:CM194)-SUM(CM195:CM197)-SUM(CM198:CM201)-SUM(CM202:CM204)","v":0},{"$f":"CN164+SUM(CN168:CN170)+SUM(CN171:CN174)+SUM(CN175:CN177)-SUM(CN192:CN194)-SUM(CN195:CN197)-SUM(CN198:CN201)-SUM(CN202:CN204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,174,"MATCH TO FFP (SD/MC + ENHANCED CHILDREN,BCCTP,&PREGNANCY)",null,{"$f":"DF164+SUM(DF168:DF170)+SUM(DF171:DF174)+SUM(DF175:DF177)-SUM(DF192:DF194)-SUM(DF195:DF197)-SUM(DF198:DF201)-SUM(DF202:DF204)","v":0},{"$f":"DG164+SUM(DG168:DG170)+SUM(DG171:DG174)+SUM(DG175:DG177)-SUM(DG192:DG194)-SUM(DG195:DG197)-SUM(DG198:DG201)-SUM(DG202:DG204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",10667358.124117343]
[null,null,null,null,null,175,"MATCH TO FFP (MediCal Access Program - MCAP)",null,{"$f":"I184-I210","v":0},{"$f":"J184-J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,175,"MATCH TO FFP (MediCal Access Program - MCAP)",null,{"$f":"AD184-AD210","v":0},{"$f":"AE184-AE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,175,"MATCH TO FFP (MediCal Access Program - MCAP)",null,{"$f":"AY184-AY210","v":0},{"$f":"AZ184-AZ210","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,175,"MATCH TO FFP (MediCal Access Program - MCAP)",null,{"$f":"BT184-BT210","v":0},{"$f":"BU184-BU210","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,175,"MATCH TO FFP (MediCal Access Program - MCAP)",null,{"$f":"CM184-CM210","v":0},{"$f":"CN184-CN210","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,175,"MATCH TO FFP (MediCal Access Program - MCAP)",null,{"$f":"DF184-DF210","v":0},{"$f":"DG184-DG210","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,176,"MATCH TO FFP (Affordable Care Act)",null,{"$f":"I189+I190+I191-I212-I211-I213","v":0},{"$f":"J189+J190+J191-J212-J211-J213","v":0},0,0,0,0,0,0,24039.648372080293,4674.2574717241368,0,0,113147.90281986713,{"$f":"V189+V190+V191-V212-V211-V213","v":42107.535352727282}," ",null,null,null,176,"MATCH TO FFP (Affordable Care Act)",null,{"$f":"AD189+AD190+AD191-AD212-AD211-AD213","v":0},{"$f":"AE189+AE190+AE191-AE212-AE211-AE213","v":0},47663.891399740009,8016.6943820224697,0,0,0,0,0,0,0,0,0,{"$f":"AQ189+AQ190+AQ191-AQ212-AQ211-AQ213","v":0},239649.92979816132,null,null,null,176,"MATCH TO FFP (Affordable Care Act)",null,{"$f":"AY189+AY190+AY191-AY212-AY211-AY213","v":0},{"$f":"AZ189+AZ190+AZ191-AZ212-AZ211-AZ213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL189+BL190+BL191-BL212-BL211-BL213","v":0}," ",null,null,null,176,"MATCH TO FFP (Affordable Care Act)",null,{"$f":"BT189+BT190+BT191-BT212-BT211-BT213","v":0},{"$f":"BU189+BU190+BU191-BU212-BU211-BU213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG189+CG190+CG191-CG212-CG211-CG213","v":0}," ",null,176,"MATCH TO FFP (Affordable Care Act)",null,{"$f":"CM189+CM190+CM191-CM212-CM211-CM213","v":0},{"$f":"CN189+CN190+CN191-CN212-CN211-CN213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ189+CZ190+CZ191-CZ212-CZ211-CZ213","v":0}," ",null,176,"MATCH TO FFP (Affordable Care Act)",null,{"$f":"DF189+DF190+DF191-DF212-DF211-DF213","v":0},{"$f":"DG189+DG190+DG191-DG212-DG211-DG213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS189+DS190+DS191-DS212-DS211-DS213","v":0}," ",239649.92979816132]
[null,null,null,null,null,177,"LAC 103 Column 18",null,{"$f":"'LAC103'!$AA$15","v":3285606.0310999998},{"$f":"'LAC103'!$AA$16","v":1393604.3552000001},{"$f":"'LAC103'!$AA$17","v":6202634.4625000004},{"$f":"'LAC103'!$AA$18","v":3344650.4523999998},{"$f":"'LAC103'!$AA$19","v":294862.0797},{"$f":"'LAC103'!$AA$20","v":153296.4791},{"$f":"'LAC103'!$AA$21","v":588.33330000000001},{"$f":"'LAC103'!$AA$22","v":177.66669999999999},{"$f":"'LAC103'!$AA$23","v":1544288.3333000001},{"$f":"'LAC103'!$AA$24","v":338883.6667},{"$f":"'LAC103'!$AA$25","v":2412366.6666999999},{"$f":"'LAC103'!$AA$26","v":481808.3333},{"$f":"'LAC103'!$AA$27","v":8684679.1666999999},{"$f":"'LAC103'!$AA$28","v":1735538.8333000001}," ",null,null,null,177,"LAC 103 LINE 18",null,{"$f":"'LAC103'!$AA$29","v":156169.1667},{"$f":"'LAC103'!$AA$30","v":31019.833299999998},{"$f":"'LAC103'!$AA$31","v":2701905},{"$f":"'LAC103'!$AA$32","v":394261},{"$f":"'LAC103'!$AA$33","v":124575.00000000001},{"$f":"'LAC103'!$AA$34","v":21315},{"$f":"'LAC103'!$AA$35","v":11724.6667},{"$f":"'LAC103'!$AA$36","v":5862.3333000000002},{"$f":"'LAC103'!$AA$37","v":3179.3332999999998},{"$f":"'LAC103'!$AA$38","v":1589.6667},{"$f":"'LAC103'!$AA$39","v":273418},{"$f":"'LAC103'!$AA$40","v":86727},{"$f":"'LAC103'!$AA$41","v":171019},{"$f":"'LAC103'!$AA$42","v":217780},34073529.859999999,null,null,null,177,"LAC 103 LINE 18",null,{"$f":"'LAC103'!$AA43","v":0},{"$f":"'LAC103'!$AA44","v":0},{"$f":"'LAC103'!$AA45","v":0},{"$f":"'LAC103'!$AA46","v":0},{"$f":"'LAC103'!$AA47","v":0},{"$f":"'LAC103'!$AA48","v":0},{"$f":"'LAC103'!$AA49","v":0},{"$f":"'LAC103'!$AA50","v":0},{"$f":"'LAC103'!$AA51","v":0},{"$f":"'LAC103'!$AA52","v":0},{"$f":"'LAC103'!$AA53","v":0},{"$f":"'LAC103'!$AA54","v":0},{"$f":"'LAC103'!$AA55","v":0},{"$f":"'LAC103'!$AA56","v":0}," ",null,null,null,177,"LAC 103 LINE 18",null,{"$f":"'LAC103'!$AA57","v":0},{"$f":"'LAC103'!$AA58","v":0},{"$f":"'LAC103'!$AA59","v":0},{"$f":"'LAC103'!$AA60","v":0},{"$f":"'LAC103'!$AA61","v":0},{"$f":"'LAC103'!$AA62","v":0},{"$f":"'LAC103'!$AA63","v":0},{"$f":"'LAC103'!$AA64","v":0},{"$f":"'LAC103'!$AA65","v":0},{"$f":"'LAC103'!$AA66","v":0},{"$f":"'LAC103'!$AA67","v":0},{"$f":"'LAC103'!$AA68","v":0},{"$f":"'LAC103'!$AA69","v":0},{"$f":"'LAC103'!$AA70","v":0}," ",null,177,"LAC 103 LINE 18",null,{"$f":"'LAC103'!$AA71","v":0},{"$f":"'LAC103'!$AA72","v":0},{"$f":"'LAC103'!$AA73","v":0},{"$f":"'LAC103'!$AA74","v":0},{"$f":"'LAC103'!$AA75","v":0},{"$f":"'LAC103'!$AA76","v":0},{"$f":"'LAC103'!$AA77","v":0},{"$f":"'LAC103'!$AA78","v":0},{"$f":"'LAC103'!$AA79","v":0},{"$f":"'LAC103'!$AA80","v":0},{"$f":"'LAC103'!$AA81","v":0},{"$f":"'LAC103'!$AA82","v":0},{"$f":"'LAC103'!$AA83","v":0},{"$f":"'LAC103'!$AA84","v":0}," ",null,177,"LAC 103 LINE 18",null,{"$f":"'LAC103'!$AA85","v":0},{"$f":"'LAC103'!$AA86","v":0},{"$f":"'LAC103'!$AA87","v":0},{"$f":"'LAC103'!$AA88","v":0},{"$f":"'LAC103'!$AA89","v":0},{"$f":"'LAC103'!$AA90","v":0},{"$f":"'LAC103'!$AA91","v":0},{"$f":"'LAC103'!$AA92","v":0},{"$f":"'LAC103'!$AA93","v":0},{"$f":"'LAC103'!$AA94","v":0},{"$f":"'LAC103'!$AA95","v":0},{"$f":"'LAC103'!$AA96","v":0},{"$f":"'LAC103'!$AA97","v":0},{"$f":"'LAC103'!$AA98","v":0}," ",{"$f":"SUM(SUM(DF217:DS217)+SUM(CM217:CZ217)+SUM($BT217:$CG217)+SUM($AY217:$BL217)+SUM($AD217:$AQ217)+SUM($I217:$V217))","v":34073529.859999999}]
[]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,null,null,null,null,null,null,null,15,16,17,18,19,20,21,22,23,24,25,26,27,28,null,null,null,null,null,null,null,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,null,null,null,null,null,null,43,44,45,46,47,48,49,50,51,52,53,54,55,56,null,null,null,null,null,57,58,59,60,61,62,63,64,65,66,67,68,69,70,null,null,null,null,null,71,72,73,74,75,76,77,78,79,80,81,82,83,84]
[]
[]
[]
[]
[]
["Check Box","* Please see the notes if there is/are material variance(s) as shown below.",null,null,null,null,"Notes for Check Box"]
[{"$f":"A11","v":"Net due SD/MC (Including Enhance + ACA + SB75):  Comparing to MH 1968"},"OK",null,null,null,null,"Entity Number:",{"$f":"H4","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number:",{"$f":"AC4","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number:",{"$f":"AX4","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number:",{"$f":"BS4","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number:",{"$f":"CL4","v":"00055"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entity Number:",{"$f":"DE4","v":"00055"}]
["MediCal Access Program (MCAP) Net Due: Comparing to MH 1968 ","OK"]
["SD/MC+Enhan. Child+Refugee FFP: Comparing to MH1979","OK"]
["Net MediCal Access Program (MCAP) FFP: Comparing to MH1979","OK",null,null,null,null,"CONTRACT TYPE - NR, CR, or HOSP",null,{"$f":"'LAC103'!$D$15","v":"HOSP"},{"$f":"'LAC103'!$D$16","v":"HOSP"},{"$f":"'LAC103'!$D$17","v":"HOSP"},{"$f":"'LAC103'!$D$18","v":"HOSP"},{"$f":"'LAC103'!$D$19","v":"HOSP"},{"$f":"'LAC103'!$D$20","v":"HOSP"},{"$f":"'LAC103'!$D$21","v":"CR"},{"$f":"'LAC103'!$D$22","v":"CR"},{"$f":"'LAC103'!$D$23","v":"CR"},{"$f":"'LAC103'!$D$24","v":"CR"},{"$f":"'LAC103'!$D$25","v":"CR"},{"$f":"'LAC103'!$D$26","v":"CR"},{"$f":"'LAC103'!$D$27","v":"CR"},{"$f":"'LAC103'!$D$28","v":"CR"},"","","","","1","CONTRACT TYPE - NR, CR, or ISA",null,{"$f":"'LAC103'!$D$29","v":"CR"},{"$f":"'LAC103'!$D$30","v":"CR"},{"$f":"'LAC103'!$D$31","v":"CR"},{"$f":"'LAC103'!$D$32","v":"CR"},{"$f":"'LAC103'!$D$33","v":"CR"},{"$f":"'LAC103'!$D$34","v":"CR"},{"$f":"'LAC103'!$D$35","v":"CR"},{"$f":"'LAC103'!$D$36","v":"CR"},{"$f":"'LAC103'!$D$37","v":"CR"},{"$f":"'LAC103'!$D$38","v":"CR"},{"$f":"'LAC103'!$D$39","v":"CR"},{"$f":"'LAC103'!$D$40","v":"CR"},{"$f":"'LAC103'!$D$41","v":"CR"},{"$f":"'LAC103'!$D$42","v":"CR"},"","","","","1","CONTRACT TYPE - NR, CR, or ISA",null,{"$f":"'LAC103'!$D$43","v":0},{"$f":"'LAC103'!$D$44","v":0},{"$f":"'LAC103'!$D$45","v":0},{"$f":"'LAC103'!$D$46","v":0},{"$f":"'LAC103'!$D$47","v":0},{"$f":"'LAC103'!$D$48","v":0},{"$f":"'LAC103'!$D$49","v":0},{"$f":"'LAC103'!$D$50","v":0},{"$f":"'LAC103'!$D$51","v":0},{"$f":"'LAC103'!$D$52","v":0},{"$f":"'LAC103'!$D$53","v":0},{"$f":"'LAC103'!$D$54","v":0},{"$f":"'LAC103'!$D$55","v":0},{"$f":"'LAC103'!$D$56","v":0},"","","","","1","CONTRACT TYPE - NR, CR, or ISA",null,{"$f":"'LAC103'!$D$57","v":0},{"$f":"'LAC103'!$D$58","v":0},{"$f":"'LAC103'!$D$59","v":0},{"$f":"'LAC103'!$D$60","v":0},{"$f":"'LAC103'!$D$61","v":0},{"$f":"'LAC103'!$D$62","v":0},{"$f":"'LAC103'!$D$63","v":0},{"$f":"'LAC103'!$D$64","v":0},{"$f":"'LAC103'!$D$65","v":0},{"$f":"'LAC103'!$D$66","v":0},{"$f":"'LAC103'!$D$67","v":0},{"$f":"'LAC103'!$D$68","v":0},{"$f":"'LAC103'!$D$69","v":0},{"$f":"'LAC103'!$D$70","v":0},"","","1","CONTRACT TYPE - NR, CR, or ISA",null,{"$f":"'LAC103'!$D$71","v":0},{"$f":"'LAC103'!$D$72","v":0},{"$f":"'LAC103'!$D$73","v":0},{"$f":"'LAC103'!$D$74","v":0},{"$f":"'LAC103'!$D$75","v":0},{"$f":"'LAC103'!$D$76","v":0},{"$f":"'LAC103'!$D$77","v":0},{"$f":"'LAC103'!$D$78","v":0},{"$f":"'LAC103'!$D$79","v":0},{"$f":"'LAC103'!$D$80","v":0},{"$f":"'LAC103'!$D$81","v":0},{"$f":"'LAC103'!$D$82","v":0},{"$f":"'LAC103'!$D$83","v":0},{"$f":"'LAC103'!$D$84","v":0},"","","1","CONTRACT TYPE - NR, CR, or ISA",null,{"$f":"'LAC103'!$D$85","v":0},{"$f":"'LAC103'!$D$86","v":0},{"$f":"'LAC103'!$D$87","v":0},{"$f":"'LAC103'!$D$88","v":0},{"$f":"'LAC103'!$D$89","v":0},{"$f":"'LAC103'!$D$90","v":0},{"$f":"'LAC103'!$D$91","v":0},{"$f":"'LAC103'!$D$92","v":0},{"$f":"'LAC103'!$D$93","v":0},{"$f":"'LAC103'!$D$94","v":0},{"$f":"'LAC103'!$D$95","v":0},{"$f":"'LAC103'!$D$96","v":0},{"$f":"'LAC103'!$D$97","v":0},{"$f":"'LAC103'!$D$98","v":0},null,null,"Mode 05 Hospital Inpatient Svcs","Mode 05 Other 24 Hour Svcs","Mode 10 Day Services","Mode 15 Outpatient Excluding Program (2)","Total Outpatient Excluding Program (2)"]
["Net ACA FFP: Comparing to MH1979 ","OK",null,null,null,null,"MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$15","v":"05"},{"$f":"'LAC103'!$E$16","v":"05"},{"$f":"'LAC103'!$E$17","v":"05"},{"$f":"'LAC103'!$E$18","v":"05"},{"$f":"'LAC103'!$E$19","v":"05"},{"$f":"'LAC103'!$E$20","v":"05"},{"$f":"'LAC103'!$E$21","v":"10"},{"$f":"'LAC103'!$E$22","v":"10"},{"$f":"'LAC103'!$E$23","v":"15"},{"$f":"'LAC103'!$E$24","v":"15"},{"$f":"'LAC103'!$E$25","v":"15"},{"$f":"'LAC103'!$E$26","v":"15"},{"$f":"'LAC103'!$E$27","v":"15"},{"$f":"'LAC103'!$E$28","v":"15"},null,null,null,null,"2","MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$29","v":"15"},{"$f":"'LAC103'!$E$30","v":"15"},{"$f":"'LAC103'!$E$31","v":"15"},{"$f":"'LAC103'!$E$32","v":"15"},{"$f":"'LAC103'!$E$33","v":"15"},{"$f":"'LAC103'!$E$34","v":"15"},{"$f":"'LAC103'!$E$35","v":"45"},{"$f":"'LAC103'!$E$36","v":"45"},{"$f":"'LAC103'!$E$37","v":"45"},{"$f":"'LAC103'!$E$38","v":"45"},{"$f":"'LAC103'!$E$39","v":"60"},{"$f":"'LAC103'!$E$40","v":"60"},{"$f":"'LAC103'!$E$41","v":"60"},{"$f":"'LAC103'!$E$42","v":"60"},null,null,null,null,"2","MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$43","v":""},{"$f":"'LAC103'!$E$44","v":""},{"$f":"'LAC103'!$E$45","v":""},{"$f":"'LAC103'!$E$46","v":""},{"$f":"'LAC103'!$E$47","v":""},{"$f":"'LAC103'!$E$48","v":""},{"$f":"'LAC103'!$E$49","v":""},{"$f":"'LAC103'!$E$50","v":""},{"$f":"'LAC103'!$E$51","v":""},{"$f":"'LAC103'!$E$52","v":""},{"$f":"'LAC103'!$E$53","v":""},{"$f":"'LAC103'!$E$54","v":""},{"$f":"'LAC103'!$E$55","v":""},{"$f":"'LAC103'!$E$56","v":""},null,null,null,null,"2","MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$57","v":""},{"$f":"'LAC103'!$E$58","v":""},{"$f":"'LAC103'!$E$59","v":""},{"$f":"'LAC103'!$E$60","v":""},{"$f":"'LAC103'!$E$61","v":""},{"$f":"'LAC103'!$E$62","v":""},{"$f":"'LAC103'!$E$63","v":""},{"$f":"'LAC103'!$E$64","v":""},{"$f":"'LAC103'!$E$65","v":""},{"$f":"'LAC103'!$E$66","v":""},{"$f":"'LAC103'!$E$67","v":""},{"$f":"'LAC103'!$E$68","v":""},{"$f":"'LAC103'!$E$69","v":""},{"$f":"'LAC103'!$E$70","v":""},null,null,"2","MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$71","v":""},{"$f":"'LAC103'!$E$72","v":""},{"$f":"'LAC103'!$E$73","v":""},{"$f":"'LAC103'!$E$74","v":""},{"$f":"'LAC103'!$E$75","v":""},{"$f":"'LAC103'!$E$76","v":""},{"$f":"'LAC103'!$E$77","v":""},{"$f":"'LAC103'!$E$78","v":""},{"$f":"'LAC103'!$E$79","v":""},{"$f":"'LAC103'!$E$80","v":""},{"$f":"'LAC103'!$E$81","v":""},{"$f":"'LAC103'!$E$82","v":""},{"$f":"'LAC103'!$E$83","v":""},{"$f":"'LAC103'!$E$84","v":""},null,null,"2","MODE OF SERVICE CODE  ",null,{"$f":"'LAC103'!$E$85","v":""},{"$f":"'LAC103'!$E$86","v":""},{"$f":"'LAC103'!$E$87","v":""},{"$f":"'LAC103'!$E$88","v":""},{"$f":"'LAC103'!$E$89","v":""},{"$f":"'LAC103'!$E$90","v":""},{"$f":"'LAC103'!$E$91","v":""},{"$f":"'LAC103'!$E$92","v":""},{"$f":"'LAC103'!$E$93","v":""},{"$f":"'LAC103'!$E$94","v":""},{"$f":"'LAC103'!$E$95","v":""},{"$f":"'LAC103'!$E$96","v":""},{"$f":"'LAC103'!$E$97","v":""},{"$f":"'LAC103'!$E$98","v":""}]
["Comparing Line 85 to LAC 103 (Col. 18)","OK",null,null,null,null,"SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$15","v":"14"},{"$f":"'LAC103'!$F$16","v":"14"},{"$f":"'LAC103'!$F$17","v":"15"},{"$f":"'LAC103'!$F$18","v":"15"},{"$f":"'LAC103'!$F$19","v":"19"},{"$f":"'LAC103'!$F$20","v":"19"},{"$f":"'LAC103'!$F$21","v":"85"},{"$f":"'LAC103'!$F$22","v":"85"},{"$f":"'LAC103'!$F$23","v":"04"},{"$f":"'LAC103'!$F$24","v":"04"},{"$f":"'LAC103'!$F$25","v":"10"},{"$f":"'LAC103'!$F$26","v":"10"},{"$f":"'LAC103'!$F$27","v":"42"},{"$f":"'LAC103'!$F$28","v":"42"},null,null,null,null,"3","SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$29","v":"52"},{"$f":"'LAC103'!$F$30","v":"52"},{"$f":"'LAC103'!$F$31","v":"62"},{"$f":"'LAC103'!$F$32","v":"62"},{"$f":"'LAC103'!$F$33","v":"77"},{"$f":"'LAC103'!$F$34","v":"77"},{"$f":"'LAC103'!$F$35","v":"10"},{"$f":"'LAC103'!$F$36","v":"10"},{"$f":"'LAC103'!$F$37","v":"20"},{"$f":"'LAC103'!$F$38","v":"20"},{"$f":"'LAC103'!$F$39","v":"70"},{"$f":"'LAC103'!$F$40","v":"72"},{"$f":"'LAC103'!$F$41","v":"75"},{"$f":"'LAC103'!$F$42","v":"78"},null,null,null,null,"3","SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$43","v":""},{"$f":"'LAC103'!$F$44","v":""},{"$f":"'LAC103'!$F$45","v":""},{"$f":"'LAC103'!$F$46","v":""},{"$f":"'LAC103'!$F$47","v":""},{"$f":"'LAC103'!$F$48","v":""},{"$f":"'LAC103'!$F$49","v":""},{"$f":"'LAC103'!$F$50","v":""},{"$f":"'LAC103'!$F$51","v":""},{"$f":"'LAC103'!$F$52","v":""},{"$f":"'LAC103'!$F$53","v":""},{"$f":"'LAC103'!$F$54","v":""},{"$f":"'LAC103'!$F$55","v":""},{"$f":"'LAC103'!$F$56","v":""},null,null,null,null,"3","SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$57","v":""},{"$f":"'LAC103'!$F$58","v":""},{"$f":"'LAC103'!$F$59","v":""},{"$f":"'LAC103'!$F$60","v":""},{"$f":"'LAC103'!$F$61","v":""},{"$f":"'LAC103'!$F$62","v":""},{"$f":"'LAC103'!$F$63","v":""},{"$f":"'LAC103'!$F$64","v":""},{"$f":"'LAC103'!$F$65","v":""},{"$f":"'LAC103'!$F$66","v":""},{"$f":"'LAC103'!$F$67","v":""},{"$f":"'LAC103'!$F$68","v":""},{"$f":"'LAC103'!$F$69","v":""},{"$f":"'LAC103'!$F$70","v":""},null,null,"3","SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$71","v":""},{"$f":"'LAC103'!$F$72","v":""},{"$f":"'LAC103'!$F$73","v":""},{"$f":"'LAC103'!$F$74","v":""},{"$f":"'LAC103'!$F$75","v":""},{"$f":"'LAC103'!$F$76","v":""},{"$f":"'LAC103'!$F$77","v":""},{"$f":"'LAC103'!$F$78","v":""},{"$f":"'LAC103'!$F$79","v":""},{"$f":"'LAC103'!$F$80","v":""},{"$f":"'LAC103'!$F$81","v":""},{"$f":"'LAC103'!$F$82","v":""},{"$f":"'LAC103'!$F$83","v":""},{"$f":"'LAC103'!$F$84","v":""},null,null,"3","SERVICE FUNCTION CODE   ",null,{"$f":"'LAC103'!$F$85","v":""},{"$f":"'LAC103'!$F$86","v":""},{"$f":"'LAC103'!$F$87","v":""},{"$f":"'LAC103'!$F$88","v":""},{"$f":"'LAC103'!$F$89","v":""},{"$f":"'LAC103'!$F$90","v":""},{"$f":"'LAC103'!$F$91","v":""},{"$f":"'LAC103'!$F$92","v":""},{"$f":"'LAC103'!$F$93","v":""},{"$f":"'LAC103'!$F$94","v":""},{"$f":"'LAC103'!$F$95","v":""},{"$f":"'LAC103'!$F$96","v":""},{"$f":"'LAC103'!$F$97","v":""},{"$f":"'LAC103'!$F$98","v":""}]
[]
[null,null,null,null,null,null,"COST PER UNIT",null,{"$f":"I15","v":1053.0788561217948},1393.6043552000001,1053.0788561120544,1393.6043551666667,1053.0788560714286,1393.6043554545454,73.541662500000001,88.833349999999996,1.5008439793724762,2.3371287358620689,2.1075238756994525,3.8597866663999998,2.1307902510229888,3.5089612793939393,null,null,null,null,null,"COST PER UNIT",null,{"$f":"AD15","v":2.2248221600136766},2.6028194416666666,3.955450574160718,4.4537191011235953,3.0605100235849059,4.2629999999999999,92.320210236220476,117.246666,83.666665789473683,158.96666999999999,0,0,0,0,null,null,null,null,null,"COST PER UNIT",null,{"$f":"AY15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"COST PER UNIT",null,{"$f":"BT15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"COST PER UNIT",null,{"$f":"CM15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"COST PER UNIT",null,{"$f":"DF15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,1349.67,1349.67,1349.67,1349.67,455.34,455.34,237.72,237.72,2.42,2.42,3.14,3.14,3.14,3.14,null,null,null,null,null,"LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,3.14,3.14,5.78,5.78,4.66,4.66,0,0,0,0,0,0,0,0,null,null,null,null,null,"LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"LA COUNTY MAXIMUM ALLOWANCE (CMA)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"PUBLISHED CHARGES",null,1351,1351,1351,1351,600,600,245,245,3,3,4,4,4,4,null,null,null,null,null,"PUBLISHED CHARGES",null,4,4,6,6,5,5,50,50,50,50,0,0,0,0,null,null,null,null,null,"PUBLISHED CHARGES",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"PUBLISHED CHARGES",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PUBLISHED CHARGES",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"PUBLISHED CHARGES",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"LAC103 DMH Cost Report Process (Reimbursable Rate Cost/NR or CMA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAC DMH Cost Report Process (Reimbursable Rate CAP to LAC CMA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAC DMH Cost Report Process (Reimbursable Rate CAP to LAC CMA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAC DMH Cost Report Process (Reimbursable Rate CAP to LAC CMA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAC DMH Cost Report Process (Reimbursable Rate CAP to LAC CMA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LAC DMH Cost Report Process (Reimbursable Rate CAP to LAC CMA)"]
[null,null,null,null,null,"a.","Reimbursable Rate (Cost/NR or CMA)",null,{"$f":"I21","v":1053.0788561217948},1393.6043552000001,1053.0788561120544,1393.6043551666667,1053.0788560714286,1393.6043554545454,73.541662500000001,88.833349999999996,1.5008439793724762,2.3371287358620689,2.1075238756994525,3.8597866663999998,2.1307902510229888,3.5089612793939393,null,null,null,null,"a.","Reimbursable Rate (Cost/NR or CMA)",null,{"$f":"AD21","v":2.2248221600136766},2.6028194416666666,3.955450574160718,4.4537191011235953,3.0605100235849059,4.2629999999999999,92.320210236220476,117.246666,83.666665789473683,158.96666999999999,0,0,0,0,null,null,null,null,"a.","Reimbursable Rate (Cost/NR or CMA)",null,{"$f":"AY21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"a.","Reimbursable Rate (Cost/NR or CMA)",null,{"$f":"BT21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"a.","Reimbursable Rate (Cost/NR or CMA)",null,{"$f":"CM21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"a.","Reimbursable Rate (Cost/NR or CMA)",null,{"$f":"DF21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"b.","Claimable Medi-Cal Reimbursement - SD/MC + Crossover",null,{"$f":"(SUM(I26:I28)+SUM(I32:I34))*I238","v":2653758.7174269231},{"$f":"(SUM(J26:J28)+SUM(J32:J34))*J238","v":1114883.48416},4096476.7502758917,1951046.0972333334,242208.13689642859,139360.43554545453,588.33330000000001,177.66669999999999,934673.10081390012,210341.5862275862,1735510.0837326122,385978.66663999995,5176403.3344689328,1052688.3838181817,{"$f":"IF($J$4=1,SUM($I239:$V239),\" \")","v":" "},null,null,null,"b.","Claimable Medi-Cal Reimbursement - SD/MC + Crossover",null,{"$f":"(SUM(AD26:AD28)+SUM(AD32:AD34))*AD238","v":156169.1667},{"$f":"(SUM(AE26:AE28)+SUM(AE32:AE34))*AE238","v":31233.833299999998},{"$f":"(SUM(AF26:AF28)+SUM(AF32:AF34))*AF238","v":1257580.1337463621},{"$f":"(SUM(AG26:AG28)+SUM(AG32:AG34))*AG238","v":249408.26966292135},124575.00000000001,21315,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=2,SUM(SUM($AD239:$AQ239)+SUM($I239:$V239)),\" \")","v":21534376.180648528},null,null,null,"b.","Claimable Medi-Cal Reimbursement - SD/MC + Crossover",null,{"$f":"(SUM(AY26:AY28)+SUM(AY32:AY34))*AY238","v":0},{"$f":"(SUM(AZ26:AZ28)+SUM(AZ32:AZ34))*AZ238","v":0},{"$f":"(SUM(BA26:BA28)+SUM(BA32:BA34))*BA238","v":0},{"$f":"(SUM(BB26:BB28)+SUM(BB32:BB34))*BB238","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=3,SUM(SUM($AY239:$BL239)+SUM($AD239:$AQ239)+SUM($I239:$V239)),\" \")","v":" "},null,null,null,"b.","Claimable Medi-Cal Reimbursement - SD/MC + Crossover",null,{"$f":"(SUM(BT26:BT28)+SUM(BT32:BT34))*BT238","v":0},{"$f":"(SUM(BU26:BU28)+SUM(BU32:BU34))*BU238","v":0},{"$f":"(SUM(BV26:BV28)+SUM(BV32:BV34))*BV238","v":0},{"$f":"(SUM(BW26:BW28)+SUM(BW32:BW34))*BW238","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT239:CG239)+SUM(AY239:BL239)+SUM(AD239:AQ239)+SUM(I239:V239)),\" \")","v":" "},null,"b.","Claimable Medi-Cal Reimbursement - SD/MC + Crossover",null,{"$f":"(SUM(CM26:CM28)+SUM(CM32:CM34))*CM238","v":0},{"$f":"(SUM(CN26:CN28)+SUM(CN32:CN34))*CN238","v":0},{"$f":"(SUM(CO26:CO28)+SUM(CO32:CO34))*CO238","v":0},{"$f":"(SUM(CP26:CP28)+SUM(CP32:CP34))*CP238","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=5,SUM(SUM(CM239:CZ239)+SUM($BT239:$CG239)+SUM($AY239:$BL239)+SUM($AD239:$AQ239)+SUM($I239:$V239)),\" \")","v":" "},null,"b.","Claimable Medi-Cal Reimbursement - SD/MC + Crossover",null,{"$f":"(SUM(DF26:DF28)+SUM(DF32:DF34))*DF238","v":0},{"$f":"(SUM(DG26:DG28)+SUM(DG32:DG34))*DG238","v":0},{"$f":"(SUM(DH26:DH28)+SUM(DH32:DH34))*DH238","v":0},{"$f":"(SUM(DI26:DI28)+SUM(DI32:DI34))*DI238","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=6,SUM(SUM(DF239:DS239)+SUM(CM239:CZ239)+SUM($BT239:$CG239)+SUM($AY239:$BL239)+SUM($AD239:$AQ239)+SUM($I239:$V239)),\" \")","v":" "},{"$f":"SUM(SUM(DF239:DS239)+SUM(CM239:CZ239)+SUM($BT239:$CG239)+SUM($AY239:$BL239)+SUM($AD239:$AQ239)+SUM($I239:$V239))","v":21534376.180648528}]
[null,null,null,null,null,"c.","Claimable Medi-Cal Reimbursement - Enhanced Medi-Cal",null,{"$f":"(SUM(I35:I37)+SUM(I38:I41)+I47)*I238","v":0},{"$f":"(SUM(J35:J37)+SUM(J38:J41)+J47)*J238","v":0},0,0,0,0,0,0,759745.23248609994,140227.72415172413,1206186.4946358134,146671.8933232,4072937.3795424104,421075.3535272727,{"$f":"IF($J$4=1,SUM($I240:$V240),\" \")","v":" "},null,null,null,"c.","Claimable Medi-Cal Reimbursement - Enhanced Medi-Cal",null,{"$f":"(SUM(AD35:AD37)+SUM(AD38:AD41)+AD47)*AD238","v":0},0,1278195.9421388877,89074.382022471909,0,0,0,0,0,0,0,0,0,0,8114114.4018278793,null,null,null,"c.","Claimable Medi-Cal Reimbursement - Enhanced Medi-Cal",null,{"$f":"(SUM(AY35:AY37)+SUM(AY38:AY41)+AY47)*AY238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"c.","Claimable Medi-Cal Reimbursement - Enhanced Medi-Cal",null,{"$f":"(SUM(BT35:BT37)+SUM(BT38:BT41)+BT47)*BT238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"c.","Claimable Medi-Cal Reimbursement - Enhanced Medi-Cal",null,{"$f":"(SUM(CM35:CM37)+SUM(CM38:CM41)+CM47)*CM238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"c.","Claimable Medi-Cal Reimbursement - Enhanced Medi-Cal",null,{"$f":"(SUM(DF35:DF37)+SUM(DF38:DF41)+DF47)*DF238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",8114114.4018278793]
[null,null,null,null,null,"d.","Claimable Medi-Cal Reimbursement - Refugees",null,{"$f":"(I48)*I238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"d.","Claimable Medi-Cal Reimbursement - Refugees",null,{"$f":"(AD48)*AD238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"d.","Claimable Medi-Cal Reimbursement - Refugees",null,{"$f":"(AY48)*AY238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"d.","Claimable Medi-Cal Reimbursement - Refugees",null,{"$f":"(BT48)*BT238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"d.","Claimable Medi-Cal Reimbursement - Refugees",null,{"$f":"(CM48)*CM238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"d.","Claimable Medi-Cal Reimbursement - Refugees",null,{"$f":"(DF48)*DF238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,"e.","Claimable Medi-Cal Reimbursement - MediCal Access Program (MCAP)",null,{"$f":"(SUM(I49:I52))*I238","v":0},{"$f":"(SUM(J49:J52))*J238","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"e.","Claimable Medi-Cal Reimbursement - MediCal Access Program (MCAP)",null,{"$f":"(SUM(AD49:AD52))*AD238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"e.","Claimable Medi-Cal Reimbursement - MediCal Access Program (MCAP)",null,{"$f":"(SUM(AY49:AY52))*AY238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"e.","Claimable Medi-Cal Reimbursement - MediCal Access Program (MCAP)",null,{"$f":"(SUM(BT49:BT52))*BT238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"e.","Claimable Medi-Cal Reimbursement - MediCal Access Program (MCAP)",null,{"$f":"(SUM(CM49:CM52))*CM238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"e.","Claimable Medi-Cal Reimbursement - MediCal Access Program (MCAP)",null,{"$f":"(SUM(DF49:DF52))*DF238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,"f.","Claimable Medi-Cal Reimbursement - Affordable Care Act (ACA)",null,{"$f":"SUM(I54:I56)*I238","v":0},0,0,0,0,0,0,0,304830.41727442615,46742.574717241376,0,0,1397231.6144643086,421075.3535272727," ",null,null,null,"f.","Claimable Medi-Cal Reimbursement - Affordable Care Act (ACA)",null,{"$f":"SUM(AD54:AD56)*AD238","v":0},0,587677.11360535456,80166.943820224711,0,0,0,0,0,0,0,0,0,0,2837724.0174088283,null,null,null,"f.","Claimable Medi-Cal Reimbursement - Affordable Care Act (ACA)",null,{"$f":"SUM(AY54:AY56)*AY238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"f.","Claimable Medi-Cal Reimbursement - Affordable Care Act (ACA)",null,{"$f":"SUM(BT54:BT56)*BT238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT243:CG243)+SUM(AY243:BL243)+SUM(AD243:AQ243)+SUM(I243:V243)),\" \")","v":" "},null,"f.","Claimable Medi-Cal Reimbursement - Affordable Care Act (ACA)",null,{"$f":"SUM(CM54:CM56)*CM238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"f.","Claimable Medi-Cal Reimbursement - Affordable Care Act (ACA)",null,{"$f":"SUM(DF54:DF56)*DF238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",2837724.0174088283]
[null,null,null,null,null,"g.","Total Claimable Medi-Cal",null,{"$f":"SUM(I239:I243)","v":2653758.7174269231},{"$f":"SUM(J239:J243)","v":1114883.48416},4096476.7502758917,1951046.0972333334,242208.13689642859,139360.43554545453,588.33330000000001,177.66669999999999,1999248.7505744263,397311.88509655173,2941696.5783684254,532650.55996320001,10646572.328475652,1894839.0908727269," ",null,null,null,"g.","Total Claimable Medi-Cal",null,{"$f":"SUM(AD239:AD243)","v":156169.1667},31233.833299999998,3123453.1894906042,418649.59550561797,124575.00000000001,21315,0,0,0,0,0,0,0,0,32486214.599885236,null,null,null,"g.","Total Claimable Medi-Cal",null,{"$f":"SUM(AY239:AY243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"g.","Total Claimable Medi-Cal",null,{"$f":"SUM(BT239:BT243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"g.","Total Claimable Medi-Cal",null,{"$f":"SUM(CM239:CM243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"g.","Total Claimable Medi-Cal",null,{"$f":"SUM(DF239:DF243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",32486214.599885236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,null,"Medi-Cal Gross Reimbursement (MH1968)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medi-Cal Gross Reimbursement (MH1968)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Medi-Cal Gross Reimbursement (MH1968)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"Medi-Cal Gross Reimbursement (MH1968)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Medi-Cal Gross Reimbursement (MH1968)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Medi-Cal Gross Reimbursement (MH1968)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,"h.","Lower of Costs or Charges",null,{"$f":"IF(I9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",I15,I17),IF('MH1968'!$L$7=\"COSTS\",I15,I17))","v":1053.0788561217948},{"$f":"IF(J9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",J15,J17),IF('MH1968'!$L$7=\"COSTS\",J15,J17))","v":1393.6043552000001},{"$f":"IF(K9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",K15,K17),IF('MH1968'!$L$7=\"COSTS\",K15,K17))","v":1053.0788561120544},{"$f":"IF(L9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",L15,L17),IF('MH1968'!$L$7=\"COSTS\",L15,L17))","v":1393.6043551666667},{"$f":"IF(M9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",M15,M17),IF('MH1968'!$L$7=\"COSTS\",M15,M17))","v":1053.0788560714286},{"$f":"IF(N9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",N15,N17),IF('MH1968'!$L$7=\"COSTS\",N15,N17))","v":1393.6043554545454},{"$f":"IF(O9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",O15,O17),IF('MH1968'!$L$7=\"COSTS\",O15,O17))","v":73.541662500000001},{"$f":"IF(P9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",P15,P17),IF('MH1968'!$L$7=\"COSTS\",P15,P17))","v":88.833349999999996},{"$f":"IF(Q9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",Q15,Q17),IF('MH1968'!$L$7=\"COSTS\",Q15,Q17))","v":1.5008439793724762},{"$f":"IF(R9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",R15,R17),IF('MH1968'!$L$7=\"COSTS\",R15,R17))","v":2.3371287358620689},{"$f":"IF(S9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",S15,S17),IF('MH1968'!$L$7=\"COSTS\",S15,S17))","v":2.1075238756994525},{"$f":"IF(T9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",T15,T17),IF('MH1968'!$L$7=\"COSTS\",T15,T17))","v":3.8597866663999998},{"$f":"IF(U9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",U15,U17),IF('MH1968'!$L$7=\"COSTS\",U15,U17))","v":2.1307902510229888},{"$f":"IF(V9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",V15,V17),IF('MH1968'!$L$7=\"COSTS\",V15,V17))","v":3.5089612793939393},null,null,null,null,"h.","Lower of Costs or Charges",null,{"$f":"IF(AD9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AD15,AD17),IF('MH1968'!$L$7=\"COSTS\",AD15,AD17))","v":2.2248221600136766},{"$f":"IF(AE9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AE15,AE17),IF('MH1968'!$L$7=\"COSTS\",AE15,AE17))","v":2.6028194416666666},{"$f":"IF(AF9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AF15,AF17),IF('MH1968'!$L$7=\"COSTS\",AF15,AF17))","v":3.955450574160718},{"$f":"IF(AG9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AG15,AG17),IF('MH1968'!$L$7=\"COSTS\",AG15,AG17))","v":4.4537191011235953},{"$f":"IF(AH9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AH15,AH17),IF('MH1968'!$L$7=\"COSTS\",AH15,AH17))","v":3.0605100235849059},{"$f":"IF(AI9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AI15,AI17),IF('MH1968'!$L$7=\"COSTS\",AI15,AI17))","v":4.2629999999999999},{"$f":"IF(AJ9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AJ15,AJ17),IF('MH1968'!$L$7=\"COSTS\",AJ15,AJ17))","v":92.320210236220476},{"$f":"IF(AK9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AK15,AK17),IF('MH1968'!$L$7=\"COSTS\",AK15,AK17))","v":117.246666},{"$f":"IF(AL9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AL15,AL17),IF('MH1968'!$L$7=\"COSTS\",AL15,AL17))","v":83.666665789473683},{"$f":"IF(AM9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AM15,AM17),IF('MH1968'!$L$7=\"COSTS\",AM15,AM17))","v":158.96666999999999},{"$f":"IF(AN9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AN15,AN17),IF('MH1968'!$L$7=\"COSTS\",AN15,AN17))","v":0},{"$f":"IF(AO9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AO15,AO17),IF('MH1968'!$L$7=\"COSTS\",AO15,AO17))","v":0},{"$f":"IF(AP9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AP15,AP17),IF('MH1968'!$L$7=\"COSTS\",AP15,AP17))","v":0},{"$f":"IF(AQ9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AQ15,AQ17),IF('MH1968'!$L$7=\"COSTS\",AQ15,AQ17))","v":0},null,null,null,null,"h.","Lower of Costs or Charges",null,{"$f":"IF(AY9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AY15,AY17),IF('MH1968'!$L$7=\"COSTS\",AY15,AY17))","v":0},{"$f":"IF(AZ9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",AZ15,AZ17),IF('MH1968'!$L$7=\"COSTS\",AZ15,AZ17))","v":0},{"$f":"IF(BA9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BA15,BA17),IF('MH1968'!$L$7=\"COSTS\",BA15,BA17))","v":0},{"$f":"IF(BB9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BB15,BB17),IF('MH1968'!$L$7=\"COSTS\",BB15,BB17))","v":0},{"$f":"IF(BC9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BC15,BC17),IF('MH1968'!$L$7=\"COSTS\",BC15,BC17))","v":0},{"$f":"IF(BD9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BD15,BD17),IF('MH1968'!$L$7=\"COSTS\",BD15,BD17))","v":0},{"$f":"IF(BE9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BE15,BE17),IF('MH1968'!$L$7=\"COSTS\",BE15,BE17))","v":0},{"$f":"IF(BF9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BF15,BF17),IF('MH1968'!$L$7=\"COSTS\",BF15,BF17))","v":0},{"$f":"IF(BG9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BG15,BG17),IF('MH1968'!$L$7=\"COSTS\",BG15,BG17))","v":0},{"$f":"IF(BH9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BH15,BH17),IF('MH1968'!$L$7=\"COSTS\",BH15,BH17))","v":0},{"$f":"IF(BI9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BI15,BI17),IF('MH1968'!$L$7=\"COSTS\",BI15,BI17))","v":0},{"$f":"IF(BJ9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BJ15,BJ17),IF('MH1968'!$L$7=\"COSTS\",BJ15,BJ17))","v":0},{"$f":"IF(BK9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BK15,BK17),IF('MH1968'!$L$7=\"COSTS\",BK15,BK17))","v":0},{"$f":"IF(BL9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BL15,BL17),IF('MH1968'!$L$7=\"COSTS\",BL15,BL17))","v":0},null,null,null,null,"h.","Lower of Costs or Charges",null,{"$f":"IF(BT9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BT15,BT17),IF('MH1968'!$L$7=\"COSTS\",BT15,BT17))","v":0},{"$f":"IF(BU9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BU15,BU17),IF('MH1968'!$L$7=\"COSTS\",BU15,BU17))","v":0},{"$f":"IF(BV9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BV15,BV17),IF('MH1968'!$L$7=\"COSTS\",BV15,BV17))","v":0},{"$f":"IF(BW9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BW15,BW17),IF('MH1968'!$L$7=\"COSTS\",BW15,BW17))","v":0},{"$f":"IF(BX9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BX15,BX17),IF('MH1968'!$L$7=\"COSTS\",BX15,BX17))","v":0},{"$f":"IF(BY9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BY15,BY17),IF('MH1968'!$L$7=\"COSTS\",BY15,BY17))","v":0},{"$f":"IF(BZ9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",BZ15,BZ17),IF('MH1968'!$L$7=\"COSTS\",BZ15,BZ17))","v":0},{"$f":"IF(CA9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CA15,CA17),IF('MH1968'!$L$7=\"COSTS\",CA15,CA17))","v":0},{"$f":"IF(CB9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CB15,CB17),IF('MH1968'!$L$7=\"COSTS\",CB15,CB17))","v":0},{"$f":"IF(CC9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CC15,CC17),IF('MH1968'!$L$7=\"COSTS\",CC15,CC17))","v":0},{"$f":"IF(CD9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CD15,CD17),IF('MH1968'!$L$7=\"COSTS\",CD15,CD17))","v":0},{"$f":"IF(CE9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CE15,CE17),IF('MH1968'!$L$7=\"COSTS\",CE15,CE17))","v":0},{"$f":"IF(CF9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CF15,CF17),IF('MH1968'!$L$7=\"COSTS\",CF15,CF17))","v":0},{"$f":"IF(CG9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CG15,CG17),IF('MH1968'!$L$7=\"COSTS\",CG15,CG17))","v":0},null,null,"h.","Lower of Costs or Charges",null,{"$f":"IF(CM9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CM15,CM17),IF('MH1968'!$L$7=\"COSTS\",CM15,CM17))","v":0},{"$f":"IF(CN9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CN15,CN17),IF('MH1968'!$L$7=\"COSTS\",CN15,CN17))","v":0},{"$f":"IF(CO9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CO15,CO17),IF('MH1968'!$L$7=\"COSTS\",CO15,CO17))","v":0},{"$f":"IF(CP9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CP15,CP17),IF('MH1968'!$L$7=\"COSTS\",CP15,CP17))","v":0},{"$f":"IF(CQ9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CQ15,CQ17),IF('MH1968'!$L$7=\"COSTS\",CQ15,CQ17))","v":0},{"$f":"IF(CR9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CR15,CR17),IF('MH1968'!$L$7=\"COSTS\",CR15,CR17))","v":0},{"$f":"IF(CS9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CS15,CS17),IF('MH1968'!$L$7=\"COSTS\",CS15,CS17))","v":0},{"$f":"IF(CT9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CT15,CT17),IF('MH1968'!$L$7=\"COSTS\",CT15,CT17))","v":0},{"$f":"IF(CU9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CU15,CU17),IF('MH1968'!$L$7=\"COSTS\",CU15,CU17))","v":0},{"$f":"IF(CV9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CV15,CV17),IF('MH1968'!$L$7=\"COSTS\",CV15,CV17))","v":0},{"$f":"IF(CW9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CW15,CW17),IF('MH1968'!$L$7=\"COSTS\",CW15,CW17))","v":0},{"$f":"IF(CX9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CX15,CX17),IF('MH1968'!$L$7=\"COSTS\",CX15,CX17))","v":0},{"$f":"IF(CY9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CY15,CY17),IF('MH1968'!$L$7=\"COSTS\",CY15,CY17))","v":0},{"$f":"IF(CZ9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",CZ15,CZ17),IF('MH1968'!$L$7=\"COSTS\",CZ15,CZ17))","v":0},null,null,"h.","Lower of Costs or Charges",null,{"$f":"IF(DF9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DF15,DF17),IF('MH1968'!$L$7=\"COSTS\",DF15,DF17))","v":0},{"$f":"IF(DG9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DG15,DG17),IF('MH1968'!$L$7=\"COSTS\",DG15,DG17))","v":0},{"$f":"IF(DH9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DH15,DH17),IF('MH1968'!$L$7=\"COSTS\",DH15,DH17))","v":0},{"$f":"IF(DI9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DI15,DI17),IF('MH1968'!$L$7=\"COSTS\",DI15,DI17))","v":0},{"$f":"IF(DJ9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DJ15,DJ17),IF('MH1968'!$L$7=\"COSTS\",DJ15,DJ17))","v":0},{"$f":"IF(DK9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DK15,DK17),IF('MH1968'!$L$7=\"COSTS\",DK15,DK17))","v":0},{"$f":"IF(DL9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DL15,DL17),IF('MH1968'!$L$7=\"COSTS\",DL15,DL17))","v":0},{"$f":"IF(DM9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DM15,DM17),IF('MH1968'!$L$7=\"COSTS\",DM15,DM17))","v":0},{"$f":"IF(DN9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DN15,DN17),IF('MH1968'!$L$7=\"COSTS\",DN15,DN17))","v":0},{"$f":"IF(DO9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DO15,DO17),IF('MH1968'!$L$7=\"COSTS\",DO15,DO17))","v":0},{"$f":"IF(DP9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DP15,DP17),IF('MH1968'!$L$7=\"COSTS\",DP15,DP17))","v":0},{"$f":"IF(DQ9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DQ15,DQ17),IF('MH1968'!$L$7=\"COSTS\",DQ15,DQ17))","v":0},{"$f":"IF(DR9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DR15,DR17),IF('MH1968'!$L$7=\"COSTS\",DR15,DR17))","v":0},{"$f":"IF(DS9=\"IP\",IF('MH1968'!$I$7=\"COSTS\",DS15,DS17),IF('MH1968'!$L$7=\"COSTS\",DS15,DS17))","v":0}]
[null,null,null,null,null,"i.","Medi-Cal Gross Reimbursement - SD/MC + Crossover (MH1968 Line 25)",null,{"$f":"(SUM(I26:I28)+SUM(I32:I34))*I247","v":2653758.7174269231},1114883.48416,4096476.7502758917,1951046.0972333334,242208.13689642859,139360.43554545453,588.33330000000001,177.66669999999999,934673.10081390012,210341.5862275862,1735510.0837326122,385978.66663999995,5176403.3344689328,1052688.3838181817,{"$f":"IF($J$4=1,SUM($I248:$V248),\" \")","v":" "},null,null,null,"i.","Medi-Cal Gross Reimbursement - SD/MC + Crossover (MH1968 Line 25)",null,{"$f":"(SUM(AD26:AD28)+SUM(AD32:AD34))*AD247","v":156169.1667},31233.833299999998,1257580.1337463621,249408.26966292135,124575.00000000001,21315,0,0,0,0,0,0,0,0,21534376.180648528,null,null,null,"i.","Medi-Cal Gross Reimbursement - SD/MC + Crossover (MH1968 Line 25)",null,{"$f":"(SUM(AY26:AY28)+SUM(AY32:AY34))*AY247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"i.","Medi-Cal Gross Reimbursement - SD/MC + Crossover (MH1968 Line 25)",null,{"$f":"(SUM(BT26:BT28)+SUM(BT32:BT34))*BT247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"i.","Medi-Cal Gross Reimbursement - SD/MC + Crossover (MH1968 Line 25)",null,{"$f":"(SUM(CM26:CM28)+SUM(CM32:CM34))*CM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"i.","Medi-Cal Gross Reimbursement - SD/MC + Crossover (MH1968 Line 25)",null,{"$f":"(SUM(DF26:DF28)+SUM(DF32:DF34))*DF247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",21534376.180648528]
[null,null,null,null,null,"j.","Medi-Cal Gross Reimbursement - Enhanced Medi-Cal (MH1968 Line 29, 33, 37, 41, 45, 49, 53, 57, 61, 65, 69, 73, 77)",null,{"$f":"(SUM(I35:I37)+SUM(I38:I41)+I47)*I247","v":0},0,0,0,0,0,0,0,759745.23248609994,140227.72415172413,1206186.4946358134,146671.8933232,4072937.3795424104,421075.3535272727," ",null,null,null,"j.","Medi-Cal Gross Reimbursement - Enhanced Medi-Cal (MH1968 Line 29, 33, 37, 41, 45, 49, 53, 57, 61, 65, 69, 73, 77)",null,{"$f":"(SUM(AD35:AD37)+SUM(AD38:AD41)+AD47)*AD247","v":0},0,1278195.9421388877,89074.382022471909,0,0,0,0,0,0,0,0,0,0,8114114.4018278793,null,null,null,"j.","Medi-Cal Gross Reimbursement - Enhanced Medi-Cal (MH1968 Line 29, 33, 37, 41, 45, 49, 53, 57, 61, 65, 69, 73, 77)",null,{"$f":"(SUM(AY35:AY37)+SUM(AY38:AY41)+AY47)*AY247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"j.","Medi-Cal Gross Reimbursement - Enhanced Medi-Cal (MH1968 Line 29, 33, 37, 41, 45, 49, 53, 57, 61, 65, 69, 73, 77)",null,{"$f":"(SUM(BT35:BT37)+SUM(BT38:BT41)+BT47)*BT247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT249:CG249)+SUM(AY249:BL249)+SUM(AD249:AQ249)+SUM(I249:V249)),\" \")","v":" "},null,"j.","Medi-Cal Gross Reimbursement - Enhanced Medi-Cal (MH1968 Line 29, 33, 37, 41, 45, 49, 53, 57, 61, 65, 69, 73, 77)",null,{"$f":"(SUM(CM35:CM37)+SUM(CM38:CM41)+CM47)*CM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"j.","Medi-Cal Gross Reimbursement - Enhanced Medi-Cal (MH1968 Line 29, 33, 37, 41, 45, 49, 53, 57, 61, 65, 69, 73, 77)",null,{"$f":"(SUM(DF35:DF37)+SUM(DF38:DF41)+DF47)*DF247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",8114114.4018278793]
[null,null,null,null,null,"k.","Medi-Cal Gross Reimbursement - Refugees (MH1968 Line 97)",null,{"$f":"(I48)*I247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"k.","Medi-Cal Gross Reimbursement - Refugees (MH1968 Line 97)",null,{"$f":"(AD48)*AD247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"k.","Medi-Cal Gross Reimbursement - Refugees (MH1968 Line 97)",null,{"$f":"(AY48)*AY247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"k.","Medi-Cal Gross Reimbursement - Refugees (MH1968 Line 97)",null,{"$f":"(BT48)*BT247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"k.","Medi-Cal Gross Reimbursement - Refugees (MH1968 Line 97)",null,{"$f":"(CM48)*CM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"k.","Medi-Cal Gross Reimbursement - Refugees (MH1968 Line 97)",null,{"$f":"(DF48)*DF247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,"l.","Medi-Cal Gross Reimbursement - MediCal Access Program (MCAP) (MH1968 Line 101, 105, 109, 113)",null,{"$f":"(SUM(I49:I52))*I247","v":0},{"$f":"(SUM(J49:J52))*J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"l.","Medi-Cal Gross Reimbursement - MediCal Access Program (MCAP) (MH1968 Line 101, 105, 109, 113)",null,{"$f":"(SUM(AD49:AD52))*AD247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"l.","Medi-Cal Gross Reimbursement - MediCal Access Program (MCAP) (MH1968 Line 101, 105, 109, 113)",null,{"$f":"(SUM(AY49:AY52))*AY247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"l.","Medi-Cal Gross Reimbursement - MediCal Access Program (MCAP) (MH1968 Line 101, 105, 109, 113)",null,{"$f":"(SUM(BT49:BT52))*BT247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"l.","Medi-Cal Gross Reimbursement - MediCal Access Program (MCAP) (MH1968 Line 101, 105, 109, 113)",null,{"$f":"(SUM(CM49:CM52))*CM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"l.","Medi-Cal Gross Reimbursement - MediCal Access Program (MCAP) (MH1968 Line 101, 105, 109, 113)",null,{"$f":"(SUM(DF49:DF52))*DF247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,"m.","Medi-Cal Gross Reimbursement - Affordable Care Act (ACA) (MH1968 Line 81, 85, 89)",null,{"$f":"SUM(I54:I56)*I247","v":0},0,0,0,0,0,0,0,304830.41727442615,46742.574717241376,0,0,1397231.6144643086,421075.3535272727," ",null,null,null,"m.","Medi-Cal Gross Reimbursement - Affordable Care Act (ACA) (MH1968 Line 81, 85, 89)",null,{"$f":"SUM(AD54:AD56)*AD247","v":0},0,587677.11360535456,80166.943820224711,0,0,0,0,0,0,0,0,0,0,2837724.0174088283,null,null,null,"m.","Medi-Cal Gross Reimbursement - Affordable Care Act (ACA) (MH1968 Line 81, 85, 89)",null,{"$f":"SUM(AY54:AY56)*AY247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"m.","Medi-Cal Gross Reimbursement - Affordable Care Act (ACA) (MH1968 Line 81, 85, 89)",null,{"$f":"SUM(BT54:BT56)*BT247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT252:CG252)+SUM(AY252:BL252)+SUM(AD252:AQ252)+SUM(I252:V252)),\" \")","v":" "},null,"m.","Medi-Cal Gross Reimbursement - Affordable Care Act (ACA) (MH1968 Line 81, 85, 89)",null,{"$f":"SUM(CM54:CM56)*CM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"m.","Medi-Cal Gross Reimbursement - Affordable Care Act (ACA) (MH1968 Line 81, 85, 89)",null,{"$f":"SUM(DF54:DF56)*DF247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",2837724.0174088283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,"n.","Variance on net Due for SD/MC - Regular SD/MC + Crossover (Gross)",null,{"$f":"I239-I248","v":0},{"$f":"J239-J248","v":0},{"$f":"K239-K248","v":0},0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"n.","Variance on net Due for SD/MC - Regular SD/MC + Crossover (Gross)",null,{"$f":"AD239-AD248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"n.","Variance on net Due for SD/MC - Regular SD/MC + Crossover (Gross)",null,{"$f":"AY239-AY248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"n.","Variance on net Due for SD/MC - Regular SD/MC + Crossover (Gross)",null,{"$f":"BT239-BT248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"n.","Variance on net Due for SD/MC - Regular SD/MC + Crossover (Gross)",null,{"$f":"CM239-CM248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"n.","Variance on net Due for SD/MC - Regular SD/MC + Crossover (Gross)",null,{"$f":"DF239-DF248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,"o.","Variance on Net Due for enhanced Medi-Cal (Gross)",null,{"$f":"I240-I249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"o.","Variance on Net Due for enhanced Medi-Cal (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"o.","Variance on Net Due for enhanced Medi-Cal (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"o.","Variance on Net Due for enhanced Medi-Cal (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT255:CG255)+SUM(AY255:BL255)+SUM(AD255:AQ255)+SUM(I255:V255)),\" \")","v":" "},null,"o.","Variance on Net Due for enhanced Medi-Cal (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"o.","Variance on Net Due for enhanced Medi-Cal (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,"p.","Variance on Net Due for Refugees (Gross)",null,{"$f":"I241-I250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"p.","Variance on Net Due for Refugees (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"p.","Variance on Net Due for Refugees (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"p.","Variance on Net Due for Refugees (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT256:CG256)+SUM(AY256:BL256)+SUM(AD256:AQ256)+SUM(I256:V256)),\" \")","v":" "},null,"p.","Variance on Net Due for Refugees (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"p.","Variance on Net Due for Refugees (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,"q.","Variance on Net Due for MediCal Access Program (MCAP) (Gross)",null,{"$f":"I242-I251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"q.","Variance on Net Due for MediCal Access Program (MCAP) (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"q.","Variance on Net Due for MediCal Access Program (MCAP) (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"q.","Variance on Net Due for MediCal Access Program (MCAP) (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"q.","Variance on Net Due for MediCal Access Program (MCAP) (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"q.","Variance on Net Due for MediCal Access Program (MCAP) (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,"r.","Variance on Net Due for Affordable Care Act (ACA) (Gross)",null,{"$f":"I243-I252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"r.","Variance on Net Due for Affordable Care Act (ACA) (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"r.","Variance on Net Due for Affordable Care Act (ACA) (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"r.","Variance on Net Due for Affordable Care Act (ACA) (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT258:CG258)+SUM(AY258:BL258)+SUM(AD258:AQ258)+SUM(I258:V258)),\" \")","v":" "},null,"r.","Variance on Net Due for Affordable Care Act (ACA) (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"r.","Variance on Net Due for Affordable Care Act (ACA) (Gross)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[]
[null,null,null,null,null,"Determination of SD/MC Direct Services"]
[]
[null,null,null,null,null,"1.","Medi-Cal Units",null,{"$f":"SUM(I26:I28)","v":2520},{"$f":"SUM(J26:J28)","v":800},3890,1400,230,100,8,2,622765,90000,823483,100000,2429335,300000,{"$f":"IF($J$4=1,SUM($I262:$V262),\" \")","v":" "},null,null,null,"1.","Medi-Cal Units",null,{"$f":"SUM(AD26:AD28)","v":70194},12000,317936,56000,40704,5000,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=2,SUM(SUM($AD262:$AQ262)+SUM($I262:$V262)),\" \")","v":4876367},null,null,null,"1.","Medi-Cal Units",null,{"$f":"SUM(AY26:AY28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=3,SUM(SUM($AY262:$BL262)+SUM($AD262:$AQ262)+SUM($I262:$V262)),\" \")","v":" "},null,null,null,"1.","Medi-Cal Units",null,{"$f":"SUM(BT26:BT28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT262:CG262)+SUM(AY262:BL262)+SUM(AD262:AQ262)+SUM(I262:V262)),\" \")","v":" "},null,"1.","Medi-Cal Units",null,{"$f":"SUM(CM26:CM28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=5,SUM(SUM(CM262:CZ262)+SUM($BT262:$CG262)+SUM($AY262:$BL262)+SUM($AD262:$AQ262)+SUM($I262:$V262)),\" \")","v":" "},null,"1.","Medi-Cal Units",null,{"$f":"SUM(DF26:DF28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=6,SUM(SUM(DF262:DS262)+SUM(CM262:CZ262)+SUM($BT262:$CG262)+SUM($AY262:$BL262)+SUM($AD262:$AQ262)+SUM($I262:$V262)),\" \")","v":" "},{"$f":"SUM(SUM(DF262:DS262)+SUM(CM262:CZ262)+SUM($BT262:$CG262)+SUM($AY262:$BL262)+SUM($AD262:$AQ262)+SUM($I262:$V262))","v":4876367}]
[null,null,null,null,null,"2.","Medicare/Medi-Cal Crossover Units",null,{"$f":"SUM(I32:I34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"2.","Medicare/Medi-Cal Crossover Units",null,{"$f":"SUM(AD32:AD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2.","Medicare/Medi-Cal Crossover Units",null,{"$f":"SUM(AY32:AY34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"2.","Medicare/Medi-Cal Crossover Units",null,{"$f":"SUM(BT32:BT34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"2.","Medicare/Medi-Cal Crossover Units",null,{"$f":"SUM(CM32:CM34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"2.","Medicare/Medi-Cal Crossover Units",null,{"$f":"SUM(DF32:DF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,"3.","Enhanced Units (Children, BCCTP, Pregnancy, Refugee)",null,{"$f":"SUM(I35:I37)+SUM(I38:I41)+SUM(I43:I45)+I48","v":0},0,0,0,0,0,0,0,253106,30000,286162,19000,955734,60000," ",null,null,null,"3.","Enhanced Units (Children, BCCTP, Pregnancy, Refugee)",null,{"$f":"SUM(AD35:AD37)+SUM(AD38:AD41)+SUM(AD43:AD45)+AD48","v":0},0,161574,10000,0,0,0,0,0,0,0,0,0,0,1775576,null,null,null,"3.","Enhanced Units (Children, BCCTP, Pregnancy, Refugee)",null,{"$f":"SUM(AY35:AY37)+SUM(AY38:AY41)+SUM(AY43:AY45)+AY48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"3.","Enhanced Units (Children, BCCTP, Pregnancy, Refugee)",null,{"$f":"SUM(BT35:BT37)+SUM(BT38:BT41)+SUM(BT43:BT45)+BT48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"3.","Enhanced Units (Children, BCCTP, Pregnancy, Refugee)",null,{"$f":"SUM(CM35:CM37)+SUM(CM38:CM41)+SUM(CM43:CM45)+CM48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"3.","Enhanced Units (Children, BCCTP, Pregnancy, Refugee)",null,{"$f":"SUM(DF35:DF37)+SUM(DF38:DF41)+SUM(DF43:DF45)+DF48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",1775576]
[null,null,null,null,null,"4.","MediCal Access Program (MCAP) Units",null,{"$f":"SUM(I49:I52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"4.","MediCal Access Program (MCAP) Units",null,{"$f":"SUM(AD49:AD52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"4.","MediCal Access Program (MCAP) Units",null,{"$f":"SUM(AY49:AY52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"4.","MediCal Access Program (MCAP) Units",null,{"$f":"SUM(BT49:BT52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"4.","MediCal Access Program (MCAP) Units",null,{"$f":"SUM(CM49:CM52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"4.","MediCal Access Program (MCAP) Units",null,{"$f":"SUM(DF49:DF52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0]
[null,null,null,null,null,"5.","Affordable Care Act (ACA) Units",null,{"$f":"SUM(I54:I56)","v":0},{"$f":"SUM(J54:J56)","v":0},0,0,0,0,0,0,203106,20000,0,0,655734,120000," ",null,null,null,"5.","Affordable Care Act (ACA) Units",null,{"$f":"SUM(AD54:AD56)","v":0},0,148574,18000,0,0,0,0,0,0,0,0,0,0,1165414,null,null,null,"5.","Affordable Care Act (ACA) Units",null,{"$f":"SUM(AY54:AY56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"5.","Affordable Care Act (ACA) Units",null,{"$f":"SUM(BT54:BT56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT266:CG266)+SUM(AY266:BL266)+SUM(AD266:AQ266)+SUM(I266:V266)),\" \")","v":" "},null,"5.","Affordable Care Act (ACA) Units",null,{"$f":"SUM(CM54:CM56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"5.","Affordable Care Act (ACA) Units",null,{"$f":"SUM(DF54:DF56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",1165414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0]
[null,null,null,null,null,"1.1","Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"I262*I233","v":2653758.7174269231},{"$f":"J262*J233","v":1114883.48416},4096476.7502758917,1951046.0972333334,242208.13689642859,139360.43554545453,588.33330000000001,177.66669999999999,934673.10081390012,210341.5862275862,1735510.0837326122,385978.66663999995,5176403.3344689328,1052688.3838181817," ",null,null,null,"1.1","Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"AD262*AD233","v":156169.1667},31233.833299999998,1257580.1337463621,249408.26966292135,124575.00000000001,21315,0,0,0,0,0,0,0,0,21534376.180648528,null,null,null,"1.1","Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"AY262*AY233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"1.1","Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"BT262*BT233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"1.1","Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"CM262*CM233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"1.1","Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"DF262*DF233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",21534376.180648528,{"$f":"SUMIF((I9:V9), \"IP\", (I268:V268))+SUMIF((AD9:AQ9), \"IP\", (AD268:AQ268))+SUMIF((AY9:BL9), \"IP\", (AY268:BL268))+SUMIF((BT9:CG9), \"IP\", (BT268:CG268))+SUMIF((CM9:CZ9), \"IP\", (CM268:CZ268))+SUMIF((DF9:DS9), \"IP\", (DF268:DS268))","v":10197733.62153803},{"$f":"SUMIF((I230:V230), \"05\", (I268:V268))+SUMIF((AD230:AQ230), \"05\", (AD268:AQ268))+SUMIF((AY230:BL230), \"05\", (AY268:BL268))+SUMIF((BT230:CG230), \"05\", (BT268:CG268))+SUMIF((CM230:CZ230), \"05\", (CM268:CZ268))+SUMIF((DF230:DS230), \"05\", (DF268:DS268))-DV268","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I268:V268))+SUMIF((AD230:AQ230), \"10\", (AD268:AQ268))+SUMIF((AY230:BL230), \"10\", (AY268:BL268))+SUMIF((BT230:CG230), \"10\", (BT268:CG268))+SUMIF((CM230:CZ230), \"10\", (CM268:CZ268))+SUMIF((DF230:DS230), \"10\", (DF268:DS268))","v":766},{"$f":"SUMIF((I230:V230), \"15\", (I268:V268))+SUMIF((AD230:AQ230), \"15\", (AD268:AQ268))+SUMIF((AY230:BL230), \"15\", (AY268:BL268))+SUMIF((BT230:CG230), \"15\", (BT268:CG268))+SUMIF((CM230:CZ230), \"15\", (CM268:CZ268))+SUMIF((DF230:DS230), \"15\", (DF268:DS268))","v":11335876.559110496},{"$f":"DW268+DX268+DY268","v":11336642.559110496}]
[null,null,null,null,null,"1.2","Medi-Cal CMA Costs",null,{"$f":"I262*I234","v":3401168.4000000004},{"$f":"J262*J234","v":1079736},5250216.3000000007,1889538,104728.2,45534,1901.76,475.44,1507091.3,217800,2585736.62,314000,7628111.9000000004,942000," ",null,null,null,"1.2","Medi-Cal CMA Costs",null,{"$f":"AD262*AD234","v":220409.16},37680,1837670.08,323680,189680.64000000001,23300,0,0,0,0,0,0,0,0,27600457.800000001,null,null,null,"1.2","Medi-Cal CMA Costs",null,{"$f":"AY262*AY234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"1.2","Medi-Cal CMA Costs",null,{"$f":"BT262*BT234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"1.2","Medi-Cal CMA Costs",null,{"$f":"CM262*CM234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"1.2","Medi-Cal CMA Costs",null,{"$f":"DF262*DF234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",27600457.800000001,{"$f":"SUMIF((I9:V9), \"IP\", (I269:V269))+SUMIF((AD9:AQ9), \"IP\", (AD269:AQ269))+SUMIF((AY9:BL9), \"IP\", (AY269:BL269))+SUMIF((BT9:CG9), \"IP\", (BT269:CG269))+SUMIF((CM9:CZ9), \"IP\", (CM269:CZ269))+SUMIF((DF9:DS9), \"IP\", (DF269:DS269))","v":11770920.9},{"$f":"SUMIF((I230:V230), \"05\", (I269:V269))+SUMIF((AD230:AQ230), \"05\", (AD269:AQ269))+SUMIF((AY230:BL230), \"05\", (AY269:BL269))+SUMIF((BT230:CG230), \"05\", (BT269:CG269))+SUMIF((CM230:CZ230), \"05\", (CM269:CZ269))+SUMIF((DF230:DS230), \"05\", (DF269:DS269))-DV269","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I269:V269))+SUMIF((AD230:AQ230), \"10\", (AD269:AQ269))+SUMIF((AY230:BL230), \"10\", (AY269:BL269))+SUMIF((BT230:CG230), \"10\", (BT269:CG269))+SUMIF((CM230:CZ230), \"10\", (CM269:CZ269))+SUMIF((DF230:DS230), \"10\", (DF269:DS269))","v":2377.1999999999998},{"$f":"SUMIF((I230:V230), \"15\", (I269:V269))+SUMIF((AD230:AQ230), \"15\", (AD269:AQ269))+SUMIF((AY230:BL230), \"15\", (AY269:BL269))+SUMIF((BT230:CG230), \"15\", (BT269:CG269))+SUMIF((CM230:CZ230), \"15\", (CM269:CZ269))+SUMIF((DF230:DS230), \"15\", (DF269:DS269))","v":15827159.700000001},{"$f":"DW269+DX269+DY269","v":15829536.9}]
[null,null,null,null,null,"1.3","Medi-Cal Published Charges",null,{"$f":"I262*I235","v":3404520},{"$f":"J262*J235","v":1080800},{"$f":"K262*K235","v":5255390},1891400,138000,60000,1960,490,1868295,270000,3293932,400000,9717340,1200000," ",null,null,null,"1.3","Medi-Cal Published Charges",null,{"$f":"AD262*AD235","v":280776},48000,1907616,336000,203520,25000,0,0,0,0,0,0,0,0,31383039,null,null,null,"1.3","Medi-Cal Published Charges",null,{"$f":"AY262*AY235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"1.3","Medi-Cal Published Charges",null,{"$f":"BT262*BT235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"1.3","Medi-Cal Published Charges",null,{"$f":"CM262*CM235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"1.3","Medi-Cal Published Charges",null,{"$f":"DF262*DF235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",31383039,{"$f":"SUMIF((I9:V9), \"IP\", (I270:V270))+SUMIF((AD9:AQ9), \"IP\", (AD270:AQ270))+SUMIF((AY9:BL9), \"IP\", (AY270:BL270))+SUMIF((BT9:CG9), \"IP\", (BT270:CG270))+SUMIF((CM9:CZ9), \"IP\", (CM270:CZ270))+SUMIF((DF9:DS9), \"IP\", (DF270:DS270))","v":11830110},{"$f":"SUMIF((I230:V230), \"05\", (I270:V270))+SUMIF((AD230:AQ230), \"05\", (AD270:AQ270))+SUMIF((AY230:BL230), \"05\", (AY270:BL270))+SUMIF((BT230:CG230), \"05\", (BT270:CG270))+SUMIF((CM230:CZ230), \"05\", (CM270:CZ270))+SUMIF((DF230:DS230), \"05\", (DF270:DS270))-DV270","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I270:V270))+SUMIF((AD230:AQ230), \"10\", (AD270:AQ270))+SUMIF((AY230:BL230), \"10\", (AY270:BL270))+SUMIF((BT230:CG230), \"10\", (BT270:CG270))+SUMIF((CM230:CZ230), \"10\", (CM270:CZ270))+SUMIF((DF230:DS230), \"10\", (DF270:DS270))","v":2450},{"$f":"SUMIF((I230:V230), \"15\", (I270:V270))+SUMIF((AD230:AQ230), \"15\", (AD270:AQ270))+SUMIF((AY230:BL230), \"15\", (AY270:BL270))+SUMIF((BT230:CG230), \"15\", (BT270:CG270))+SUMIF((CM230:CZ230), \"15\", (CM270:CZ270))+SUMIF((DF230:DS230), \"15\", (DF270:DS270))","v":19550479},{"$f":"DW270+DX270+DY270","v":19552929}]
[null,null,null,null,null,"1.4","Medi-Cal Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,"1.4","Medi-Cal Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"1.4","Medi-Cal Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,"1.4","Medi-Cal Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"1.4","Medi-Cal Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.4","Medi-Cal Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0,{"$f":"MIN(DV268,DV269,DV270)","v":10197733.62153803},null,null,null,{"$f":"MIN(DZ268,DZ269,DZ270)","v":11336642.559110496}]
[null,null,null,null,null,"2.1","Medicare/Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"I263*I233","v":0},{"$f":"J263*J233","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"2.1","Medicare/Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"AD263*AD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2.1","Medicare/Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"AY263*AY233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"2.1","Medicare/Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"BT263*BT233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"2.1","Medicare/Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"CM263*CM233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"2.1","Medicare/Medi-Cal Costs (Units x Cost per unit)",null,{"$f":"DF263*DF233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0,{"$f":"SUMIF((I9:V9), \"IP\", (I272:V272))+SUMIF((AD9:AQ9), \"IP\", (AD272:AQ272))+SUMIF((AY9:BL9), \"IP\", (AY272:BL272))+SUMIF((BT9:CG9), \"IP\", (BT272:CG272))+SUMIF((CM9:CZ9), \"IP\", (CM272:CZ272))+SUMIF((DF9:DS9), \"IP\", (DF272:DS272))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I272:V272))+SUMIF((AD230:AQ230), \"05\", (AD272:AQ272))+SUMIF((AY230:BL230), \"05\", (AY272:BL272))+SUMIF((BT230:CG230), \"05\", (BT272:CG272))+SUMIF((CM230:CZ230), \"05\", (CM272:CZ272))+SUMIF((DF230:DS230), \"05\", (DF272:DS272))-DV272","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I272:V272))+SUMIF((AD230:AQ230), \"10\", (AD272:AQ272))+SUMIF((AY230:BL230), \"10\", (AY272:BL272))+SUMIF((BT230:CG230), \"10\", (BT272:CG272))+SUMIF((CM230:CZ230), \"10\", (CM272:CZ272))+SUMIF((DF230:DS230), \"10\", (DF272:DS272))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I272:V272))+SUMIF((AD230:AQ230), \"15\", (AD272:AQ272))+SUMIF((AY230:BL230), \"15\", (AY272:BL272))+SUMIF((BT230:CG230), \"15\", (BT272:CG272))+SUMIF((CM230:CZ230), \"15\", (CM272:CZ272))+SUMIF((DF230:DS230), \"15\", (DF272:DS272))","v":0},{"$f":"DW272+DX272+DY272","v":0}]
[null,null,null,null,null,"2.2","Medicare/Medi-Cal CMA Costs",null,{"$f":"I263*I234","v":0},{"$f":"J263*J234","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"2.2","Medicare/Medi-Cal CMA Costs",null,{"$f":"AD263*AD234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2.2","Medicare/Medi-Cal CMA Costs",null,{"$f":"AY263*AY234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"2.2","Medicare/Medi-Cal CMA Costs",null,{"$f":"BT263*BT234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"2.2","Medicare/Medi-Cal CMA Costs",null,{"$f":"CM263*CM234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"2.2","Medicare/Medi-Cal CMA Costs",null,{"$f":"DF263*DF234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0,{"$f":"SUMIF((I9:V9), \"IP\", (I273:V273))+SUMIF((AD9:AQ9), \"IP\", (AD273:AQ273))+SUMIF((AY9:BL9), \"IP\", (AY273:BL273))+SUMIF((BT9:CG9), \"IP\", (BT273:CG273))+SUMIF((CM9:CZ9), \"IP\", (CM273:CZ273))+SUMIF((DF9:DS9), \"IP\", (DF273:DS273))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I273:V273))+SUMIF((AD230:AQ230), \"05\", (AD273:AQ273))+SUMIF((AY230:BL230), \"05\", (AY273:BL273))+SUMIF((BT230:CG230), \"05\", (BT273:CG273))+SUMIF((CM230:CZ230), \"05\", (CM273:CZ273))+SUMIF((DF230:DS230), \"05\", (DF273:DS273))-DV273","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I273:V273))+SUMIF((AD230:AQ230), \"10\", (AD273:AQ273))+SUMIF((AY230:BL230), \"10\", (AY273:BL273))+SUMIF((BT230:CG230), \"10\", (BT273:CG273))+SUMIF((CM230:CZ230), \"10\", (CM273:CZ273))+SUMIF((DF230:DS230), \"10\", (DF273:DS273))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I273:V273))+SUMIF((AD230:AQ230), \"15\", (AD273:AQ273))+SUMIF((AY230:BL230), \"15\", (AY273:BL273))+SUMIF((BT230:CG230), \"15\", (BT273:CG273))+SUMIF((CM230:CZ230), \"15\", (CM273:CZ273))+SUMIF((DF230:DS230), \"15\", (DF273:DS273))","v":0},{"$f":"DW273+DX273+DY273","v":0}]
[null,null,null,null,null,"2.3","Medicare/Medi-Cal Published Charges",null,{"$f":"I263*I235","v":0},{"$f":"J263*J235","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"2.3","Medicare/Medi-Cal Published Charges",null,{"$f":"AD263*AD235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2.3","Medicare/Medi-Cal Published Charges",null,{"$f":"AY263*AY235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"2.3","Medicare/Medi-Cal Published Charges",null,{"$f":"BT263*BT235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"2.3","Medicare/Medi-Cal Published Charges",null,{"$f":"CM263*CM235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"2.3","Medicare/Medi-Cal Published Charges",null,{"$f":"DF263*DF235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0,{"$f":"SUMIF((I9:V9), \"IP\", (I274:V274))+SUMIF((AD9:AQ9), \"IP\", (AD274:AQ274))+SUMIF((AY9:BL9), \"IP\", (AY274:BL274))+SUMIF((BT9:CG9), \"IP\", (BT274:CG274))+SUMIF((CM9:CZ9), \"IP\", (CM274:CZ274))+SUMIF((DF9:DS9), \"IP\", (DF274:DS274))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I274:V274))+SUMIF((AD230:AQ230), \"05\", (AD274:AQ274))+SUMIF((AY230:BL230), \"05\", (AY274:BL274))+SUMIF((BT230:CG230), \"05\", (BT274:CG274))+SUMIF((CM230:CZ230), \"05\", (CM274:CZ274))+SUMIF((DF230:DS230), \"05\", (DF274:DS274))-DV274","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I274:V274))+SUMIF((AD230:AQ230), \"10\", (AD274:AQ274))+SUMIF((AY230:BL230), \"10\", (AY274:BL274))+SUMIF((BT230:CG230), \"10\", (BT274:CG274))+SUMIF((CM230:CZ230), \"10\", (CM274:CZ274))+SUMIF((DF230:DS230), \"10\", (DF274:DS274))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I274:V274))+SUMIF((AD230:AQ230), \"15\", (AD274:AQ274))+SUMIF((AY230:BL230), \"15\", (AY274:BL274))+SUMIF((BT230:CG230), \"15\", (BT274:CG274))+SUMIF((CM230:CZ230), \"15\", (CM274:CZ274))+SUMIF((DF230:DS230), \"15\", (DF274:DS274))","v":0},{"$f":"DW274+DX274+DY274","v":0}]
[null,null,null,null,null,"2.4","Medicare/Medi-Cal Gross Reimbursment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,"2.4","Medicare/Medi-Cal Gross Reimbursment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"2.4","Medicare/Medi-Cal Gross Reimbursment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,"2.4","Medicare/Medi-Cal Gross Reimbursment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"2.4","Medicare/Medi-Cal Gross Reimbursment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.4","Medicare/Medi-Cal Gross Reimbursment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0,{"$f":"MIN(DV272,DV273,DV274)","v":0},null,null,null,{"$f":"MIN(DZ272,DZ273,DZ274)","v":0}]
[null,null,null,null,null,"3.1","Enhanced SD/MC Costs (Units x Cost per unit)",null,{"$f":"I264*I233","v":0},{"$f":"J264*J233","v":0},0,0,0,0,0,0,379872.61624304997,70113.862075862067,603093.2473179067,73335.946661599999,2036468.6897712052,210537.67676363635," ",null,null,null,"3.1","Enhanced SD/MC Costs (Units x Cost per unit)",null,{"$f":"AD264*AD233","v":0},0,639097.97106944385,44537.191011235955,0,0,0,0,0,0,0,0,0,0,4057057.2009139396,null,null,null,"3.1","Enhanced SD/MC Costs (Units x Cost per unit)",null,{"$f":"AY264*AY233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"3.1","Enhanced SD/MC Costs (Units x Cost per unit)",null,{"$f":"BT264*BT233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"3.1","Enhanced SD/MC Costs (Units x Cost per unit)",null,{"$f":"CM264*CM233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"3.1","Enhanced SD/MC Costs (Units x Cost per unit)",null,{"$f":"DF264*DF233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",4057057.2009139396,{"$f":"SUMIF((I9:V9), \"IP\", (I276:V276))+SUMIF((AD9:AQ9), \"IP\", (AD276:AQ276))+SUMIF((AY9:BL9), \"IP\", (AY276:BL276))+SUMIF((BT9:CG9), \"IP\", (BT276:CG276))+SUMIF((CM9:CZ9), \"IP\", (CM276:CZ276))+SUMIF((DF9:DS9), \"IP\", (DF276:DS276))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I276:V276))+SUMIF((AD230:AQ230), \"05\", (AD276:AQ276))+SUMIF((AY230:BL230), \"05\", (AY276:BL276))+SUMIF((BT230:CG230), \"05\", (BT276:CG276))+SUMIF((CM230:CZ230), \"05\", (CM276:CZ276))+SUMIF((DF230:DS230), \"05\", (DF276:DS276))-DV276","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I276:V276))+SUMIF((AD230:AQ230), \"10\", (AD276:AQ276))+SUMIF((AY230:BL230), \"10\", (AY276:BL276))+SUMIF((BT230:CG230), \"10\", (BT276:CG276))+SUMIF((CM230:CZ230), \"10\", (CM276:CZ276))+SUMIF((DF230:DS230), \"10\", (DF276:DS276))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I276:V276))+SUMIF((AD230:AQ230), \"15\", (AD276:AQ276))+SUMIF((AY230:BL230), \"15\", (AY276:BL276))+SUMIF((BT230:CG230), \"15\", (BT276:CG276))+SUMIF((CM230:CZ230), \"15\", (CM276:CZ276))+SUMIF((DF230:DS230), \"15\", (DF276:DS276))","v":4057057.2009139396},{"$f":"DW276+DX276+DY276","v":4057057.2009139396}]
[null,null,null,null,null,"3.2","Enhanced SD/MC CMA Costs",null,{"$f":"I264*I234","v":0},{"$f":"J264*J234","v":0},0,0,0,0,0,0,612516.52,72600,898548.68,59660,3001004.7600000002,188400," ",null,null,null,"3.2","Enhanced SD/MC CMA Costs",null,{"$f":"AD264*AD234","v":0},0,933897.72000000009,57800,0,0,0,0,0,0,0,0,0,0,5824427.6800000006,null,null,null,"3.2","Enhanced SD/MC CMA Costs",null,{"$f":"AY264*AY234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"3.2","Enhanced SD/MC CMA Costs",null,{"$f":"BT264*BT234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"3.2","Enhanced SD/MC CMA Costs",null,{"$f":"CM264*CM234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"3.2","Enhanced SD/MC CMA Costs",null,{"$f":"DF264*DF234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",5824427.6800000006,{"$f":"SUMIF((I9:V9), \"IP\", (I277:V277))+SUMIF((AD9:AQ9), \"IP\", (AD277:AQ277))+SUMIF((AY9:BL9), \"IP\", (AY277:BL277))+SUMIF((BT9:CG9), \"IP\", (BT277:CG277))+SUMIF((CM9:CZ9), \"IP\", (CM277:CZ277))+SUMIF((DF9:DS9), \"IP\", (DF277:DS277))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I277:V277))+SUMIF((AD230:AQ230), \"05\", (AD277:AQ277))+SUMIF((AY230:BL230), \"05\", (AY277:BL277))+SUMIF((BT230:CG230), \"05\", (BT277:CG277))+SUMIF((CM230:CZ230), \"05\", (CM277:CZ277))+SUMIF((DF230:DS230), \"05\", (DF277:DS277))-DV277","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I277:V277))+SUMIF((AD230:AQ230), \"10\", (AD277:AQ277))+SUMIF((AY230:BL230), \"10\", (AY277:BL277))+SUMIF((BT230:CG230), \"10\", (BT277:CG277))+SUMIF((CM230:CZ230), \"10\", (CM277:CZ277))+SUMIF((DF230:DS230), \"10\", (DF277:DS277))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I277:V277))+SUMIF((AD230:AQ230), \"15\", (AD277:AQ277))+SUMIF((AY230:BL230), \"15\", (AY277:BL277))+SUMIF((BT230:CG230), \"15\", (BT277:CG277))+SUMIF((CM230:CZ230), \"15\", (CM277:CZ277))+SUMIF((DF230:DS230), \"15\", (DF277:DS277))","v":5824427.6800000006},{"$f":"DW277+DX277+DY277","v":5824427.6800000006}]
[null,null,null,null,null,"3.3","Enhanced SD/MC Published Charges",null,{"$f":"I264*I235","v":0},{"$f":"J264*J235","v":0},0,0,0,0,0,0,759318,90000,1144648,76000,3822936,240000," ",null,null,null,"3.3","Enhanced SD/MC Published Charges",null,{"$f":"AD264*AD235","v":0},0,969444,60000,0,0,0,0,0,0,0,0,0,0,7162346,null,null,null,"3.3","Enhanced SD/MC Published Charges",null,{"$f":"AY264*AY235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"3.3","Enhanced SD/MC Published Charges",null,{"$f":"BT264*BT235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"3.3","Enhanced SD/MC Published Charges",null,{"$f":"CM264*CM235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"3.3","Enhanced SD/MC Published Charges",null,{"$f":"DF264*DF235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",7162346,{"$f":"SUMIF((I9:V9), \"IP\", (I278:V278))+SUMIF((AD9:AQ9), \"IP\", (AD278:AQ278))+SUMIF((AY9:BL9), \"IP\", (AY278:BL278))+SUMIF((BT9:CG9), \"IP\", (BT278:CG278))+SUMIF((CM9:CZ9), \"IP\", (CM278:CZ278))+SUMIF((DF9:DS9), \"IP\", (DF278:DS278))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I278:V278))+SUMIF((AD230:AQ230), \"05\", (AD278:AQ278))+SUMIF((AY230:BL230), \"05\", (AY278:BL278))+SUMIF((BT230:CG230), \"05\", (BT278:CG278))+SUMIF((CM230:CZ230), \"05\", (CM278:CZ278))+SUMIF((DF230:DS230), \"05\", (DF278:DS278))-DV278","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I278:V278))+SUMIF((AD230:AQ230), \"10\", (AD278:AQ278))+SUMIF((AY230:BL230), \"10\", (AY278:BL278))+SUMIF((BT230:CG230), \"10\", (BT278:CG278))+SUMIF((CM230:CZ230), \"10\", (CM278:CZ278))+SUMIF((DF230:DS230), \"10\", (DF278:DS278))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I278:V278))+SUMIF((AD230:AQ230), \"15\", (AD278:AQ278))+SUMIF((AY230:BL230), \"15\", (AY278:BL278))+SUMIF((BT230:CG230), \"15\", (BT278:CG278))+SUMIF((CM230:CZ230), \"15\", (CM278:CZ278))+SUMIF((DF230:DS230), \"15\", (DF278:DS278))","v":7162346},{"$f":"DW278+DX278+DY278","v":7162346}]
[null,null,null,null,null,"3.4","Enhanced SD/MC Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,"3.4","Enhanced SD/MC Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"3.4","Enhanced SD/MC Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,"3.4","Enhanced SD/MC Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"3.4","Enhanced SD/MC Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4","Enhanced SD/MC Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",0,{"$f":"MIN(DV276,DV277,DV278)","v":0},null,null,null,{"$f":"MIN(DZ276,DZ277,DZ278)","v":4057057.2009139396}]
[null,null,null,null,null,"4.1","MediCal Access Program (MCAP Costs (Units x Cost per unit)",null,{"$f":"I265*I233","v":0},{"$f":"J265*J233","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"4.1","MediCal Access Program (MCAP Costs (Units x Cost per unit)",null,{"$f":"AD265*AD233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"4.1","MediCal Access Program (MCAP Costs (Units x Cost per unit)",null,{"$f":"AY265*AY233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"4.1","MediCal Access Program (MCAP Costs (Units x Cost per unit)",null,{"$f":"BT265*BT233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"4.1","MediCal Access Program (MCAP Costs (Units x Cost per unit)",null,{"$f":"CM265*CM233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"4.1","MediCal Access Program (MCAP Costs (Units x Cost per unit)",null,{"$f":"DF265*DF233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0,{"$f":"SUMIF((I9:V9), \"IP\", (I280:V280))+SUMIF((AD9:AQ9), \"IP\", (AD280:AQ280))+SUMIF((AY9:BL9), \"IP\", (AY280:BL280))+SUMIF((BT9:CG9), \"IP\", (BT280:CG280))+SUMIF((CM9:CZ9), \"IP\", (CM280:CZ280))+SUMIF((DF9:DS9), \"IP\", (DF280:DS280))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I280:V280))+SUMIF((AD230:AQ230), \"05\", (AD280:AQ280))+SUMIF((AY230:BL230), \"05\", (AY280:BL280))+SUMIF((BT230:CG230), \"05\", (BT280:CG280))+SUMIF((CM230:CZ230), \"05\", (CM280:CZ280))+SUMIF((DF230:DS230), \"05\", (DF280:DS280))-DV280","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I280:V280))+SUMIF((AD230:AQ230), \"10\", (AD280:AQ280))+SUMIF((AY230:BL230), \"10\", (AY280:BL280))+SUMIF((BT230:CG230), \"10\", (BT280:CG280))+SUMIF((CM230:CZ230), \"10\", (CM280:CZ280))+SUMIF((DF230:DS230), \"10\", (DF280:DS280))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I280:V280))+SUMIF((AD230:AQ230), \"15\", (AD280:AQ280))+SUMIF((AY230:BL230), \"15\", (AY280:BL280))+SUMIF((BT230:CG230), \"15\", (BT280:CG280))+SUMIF((CM230:CZ230), \"15\", (CM280:CZ280))+SUMIF((DF230:DS230), \"15\", (DF280:DS280))","v":0},{"$f":"DW280+DX280+DY280","v":0}]
[null,null,null,null,null,"4.2","MediCal Access Program (MCAP) CMA Costs",null,{"$f":"I265*I234","v":0},{"$f":"J265*J234","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"4.2","MediCal Access Program (MCAP) CMA Costs",null,{"$f":"AD265*AD234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"4.2","MediCal Access Program (MCAP) CMA Costs",null,{"$f":"AY265*AY234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"4.2","MediCal Access Program (MCAP) CMA Costs",null,{"$f":"BT265*BT234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"4.2","MediCal Access Program (MCAP) CMA Costs",null,{"$f":"CM265*CM234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"4.2","MediCal Access Program (MCAP) CMA Costs",null,{"$f":"DF265*DF234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0,{"$f":"SUMIF((I9:V9), \"IP\", (I281:V281))+SUMIF((AD9:AQ9), \"IP\", (AD281:AQ281))+SUMIF((AY9:BL9), \"IP\", (AY281:BL281))+SUMIF((BT9:CG9), \"IP\", (BT281:CG281))+SUMIF((CM9:CZ9), \"IP\", (CM281:CZ281))+SUMIF((DF9:DS9), \"IP\", (DF281:DS281))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I281:V281))+SUMIF((AD230:AQ230), \"05\", (AD281:AQ281))+SUMIF((AY230:BL230), \"05\", (AY281:BL281))+SUMIF((BT230:CG230), \"05\", (BT281:CG281))+SUMIF((CM230:CZ230), \"05\", (CM281:CZ281))+SUMIF((DF230:DS230), \"05\", (DF281:DS281))-DV281","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I281:V281))+SUMIF((AD230:AQ230), \"10\", (AD281:AQ281))+SUMIF((AY230:BL230), \"10\", (AY281:BL281))+SUMIF((BT230:CG230), \"10\", (BT281:CG281))+SUMIF((CM230:CZ230), \"10\", (CM281:CZ281))+SUMIF((DF230:DS230), \"10\", (DF281:DS281))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I281:V281))+SUMIF((AD230:AQ230), \"15\", (AD281:AQ281))+SUMIF((AY230:BL230), \"15\", (AY281:BL281))+SUMIF((BT230:CG230), \"15\", (BT281:CG281))+SUMIF((CM230:CZ230), \"15\", (CM281:CZ281))+SUMIF((DF230:DS230), \"15\", (DF281:DS281))","v":0},{"$f":"DW281+DX281+DY281","v":0}]
[null,null,null,null,null,"4.3","MediCal Access Program (MCAP) Published Charges",null,{"$f":"I265*I235","v":0},{"$f":"J265*J235","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"4.3","MediCal Access Program (MCAP) Published Charges",null,{"$f":"AD265*AD235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"4.3","MediCal Access Program (MCAP) Published Charges",null,{"$f":"AY265*AY235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"4.3","MediCal Access Program (MCAP) Published Charges",null,{"$f":"BT265*BT235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"4.3","MediCal Access Program (MCAP) Published Charges",null,{"$f":"CM265*CM235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,"4.3","MediCal Access Program (MCAP) Published Charges",null,{"$f":"DF265*DF235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",0,{"$f":"SUMIF((I9:V9), \"IP\", (I282:V282))+SUMIF((AD9:AQ9), \"IP\", (AD282:AQ282))+SUMIF((AY9:BL9), \"IP\", (AY282:BL282))+SUMIF((BT9:CG9), \"IP\", (BT282:CG282))+SUMIF((CM9:CZ9), \"IP\", (CM282:CZ282))+SUMIF((DF9:DS9), \"IP\", (DF282:DS282))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I282:V282))+SUMIF((AD230:AQ230), \"05\", (AD282:AQ282))+SUMIF((AY230:BL230), \"05\", (AY282:BL282))+SUMIF((BT230:CG230), \"05\", (BT282:CG282))+SUMIF((CM230:CZ230), \"05\", (CM282:CZ282))+SUMIF((DF230:DS230), \"05\", (DF282:DS282))-DV282","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I282:V282))+SUMIF((AD230:AQ230), \"10\", (AD282:AQ282))+SUMIF((AY230:BL230), \"10\", (AY282:BL282))+SUMIF((BT230:CG230), \"10\", (BT282:CG282))+SUMIF((CM230:CZ230), \"10\", (CM282:CZ282))+SUMIF((DF230:DS230), \"10\", (DF282:DS282))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I282:V282))+SUMIF((AD230:AQ230), \"15\", (AD282:AQ282))+SUMIF((AY230:BL230), \"15\", (AY282:BL282))+SUMIF((BT230:CG230), \"15\", (BT282:CG282))+SUMIF((CM230:CZ230), \"15\", (CM282:CZ282))+SUMIF((DF230:DS230), \"15\", (DF282:DS282))","v":0},{"$f":"DW282+DX282+DY282","v":0}]
[null,null,null,null,null,"4.4","MediCal Access Program (MCAP) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.4","MediCal Access Program (MCAP) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.4","MediCal Access Program (MCAP) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.4","MediCal Access Program (MCAP) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.4","MediCal Access Program (MCAP) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.4","MediCal Access Program (MCAP) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(DV280,DV281,DV282)","v":0},null,null,null,{"$f":"MIN(DZ280,DZ281,DZ282)","v":0}]
[null,null,null,null,null,"5.1","Affordable Care Act (ACA) Costs (Units x Cost per unit)",null,{"$f":"I266*I233","v":0},{"$f":"J266*J233","v":0},0,0,0,0,0,0,304830.41727442615,46742.574717241376,0,0,1397231.6144643086,421075.3535272727," ",null,null,null,"5.1","Affordable Care Act (ACA) Costs (Units x Cost per unit)",null,{"$f":"AD266*AD233","v":0},0,587677.11360535456,80166.943820224711,0,0,0,0,0,0,0,0,0,0,2837724.0174088283,null,null,null,"5.1","Affordable Care Act (ACA) Costs (Units x Cost per unit)",null,{"$f":"AY266*AY233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"5.1","Affordable Care Act (ACA) Costs (Units x Cost per unit)",null,{"$f":"BT266*BT233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT284:CG284)+SUM(AY284:BL284)+SUM(AD284:AQ284)+SUM(I284:V284)),\" \")","v":" "},null,"5.1","Affordable Care Act (ACA) Costs (Units x Cost per unit)",null,{"$f":"CM266*CM233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=5,SUM(SUM(CM284:CZ284)+SUM($BT284:$CG284)+SUM($AY284:$BL284)+SUM($AD284:$AQ284)+SUM($I284:$V284)),\" \")","v":" "},null,"5.1","Affordable Care Act (ACA) Costs (Units x Cost per unit)",null,{"$f":"DF266*DF233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=6,SUM(SUM(DF284:DS284)+SUM(CM284:CZ284)+SUM($BT284:$CG284)+SUM($AY284:$BL284)+SUM($AD284:$AQ284)+SUM($I284:$V284)),\" \")","v":" "},{"$f":"SUM(SUM(DF284:DS284)+SUM(CM284:CZ284)+SUM($BT284:$CG284)+SUM($AY284:$BL284)+SUM($AD284:$AQ284)+SUM($I284:$V284))","v":2837724.0174088283},{"$f":"SUMIF((I9:V9), \"IP\", (I284:V284))+SUMIF((AD9:AQ9), \"IP\", (AD284:AQ284))+SUMIF((AY9:BL9), \"IP\", (AY284:BL284))+SUMIF((BT9:CG9), \"IP\", (BT284:CG284))+SUMIF((CM9:CZ9), \"IP\", (CM284:CZ284))+SUMIF((DF9:DS9), \"IP\", (DF284:DS284))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I284:V284))+SUMIF((AD230:AQ230), \"05\", (AD284:AQ284))+SUMIF((AY230:BL230), \"05\", (AY284:BL284))+SUMIF((BT230:CG230), \"05\", (BT284:CG284))+SUMIF((CM230:CZ230), \"05\", (CM284:CZ284))+SUMIF((DF230:DS230), \"05\", (DF284:DS284))-DV284","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I284:V284))+SUMIF((AD230:AQ230), \"10\", (AD284:AQ284))+SUMIF((AY230:BL230), \"10\", (AY284:BL284))+SUMIF((BT230:CG230), \"10\", (BT284:CG284))+SUMIF((CM230:CZ230), \"10\", (CM284:CZ284))+SUMIF((DF230:DS230), \"10\", (DF284:DS284))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I284:V284))+SUMIF((AD230:AQ230), \"15\", (AD284:AQ284))+SUMIF((AY230:BL230), \"15\", (AY284:BL284))+SUMIF((BT230:CG230), \"15\", (BT284:CG284))+SUMIF((CM230:CZ230), \"15\", (CM284:CZ284))+SUMIF((DF230:DS230), \"15\", (DF284:DS284))","v":2837724.0174088283},{"$f":"DW284+DX284+DY284","v":2837724.0174088283}]
[null,null,null,null,null,"5.2","Affordable Care Act (ACA) CMA Costs",null,{"$f":"I266*I234","v":0},{"$f":"J266*J234","v":0},0,0,0,0,0,0,491516.51999999996,48400,0,0,2059004.76,376800," ",null,null,null,"5.2","Affordable Care Act (ACA) CMA Costs",null,{"$f":"AD266*AD234","v":0},0,858757.72000000009,104040,0,0,0,0,0,0,0,0,0,0,3938519.0000000005,null,null,null,"5.2","Affordable Care Act (ACA) CMA Costs",null,{"$f":"AY266*AY234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"5.2","Affordable Care Act (ACA) CMA Costs",null,{"$f":"BT266*BT234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT285:CG285)+SUM(AY285:BL285)+SUM(AD285:AQ285)+SUM(I285:V285)),\" \")","v":" "},null,"5.2","Affordable Care Act (ACA) CMA Costs",null,{"$f":"CM266*CM234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=5,SUM(SUM(CM285:CZ285)+SUM($BT285:$CG285)+SUM($AY285:$BL285)+SUM($AD285:$AQ285)+SUM($I285:$V285)),\" \")","v":" "},null,"5.2","Affordable Care Act (ACA) CMA Costs",null,{"$f":"DF266*DF234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=6,SUM(SUM(DF285:DS285)+SUM(CM285:CZ285)+SUM($BT285:$CG285)+SUM($AY285:$BL285)+SUM($AD285:$AQ285)+SUM($I285:$V285)),\" \")","v":" "},{"$f":"SUM(SUM(DF285:DS285)+SUM(CM285:CZ285)+SUM($BT285:$CG285)+SUM($AY285:$BL285)+SUM($AD285:$AQ285)+SUM($I285:$V285))","v":3938519.0000000005},{"$f":"SUMIF((I9:V9), \"IP\", (I285:V285))+SUMIF((AD9:AQ9), \"IP\", (AD285:AQ285))+SUMIF((AY9:BL9), \"IP\", (AY285:BL285))+SUMIF((BT9:CG9), \"IP\", (BT285:CG285))+SUMIF((CM9:CZ9), \"IP\", (CM285:CZ285))+SUMIF((DF9:DS9), \"IP\", (DF285:DS285))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I285:V285))+SUMIF((AD230:AQ230), \"05\", (AD285:AQ285))+SUMIF((AY230:BL230), \"05\", (AY285:BL285))+SUMIF((BT230:CG230), \"05\", (BT285:CG285))+SUMIF((CM230:CZ230), \"05\", (CM285:CZ285))+SUMIF((DF230:DS230), \"05\", (DF285:DS285))-DV285","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I285:V285))+SUMIF((AD230:AQ230), \"10\", (AD285:AQ285))+SUMIF((AY230:BL230), \"10\", (AY285:BL285))+SUMIF((BT230:CG230), \"10\", (BT285:CG285))+SUMIF((CM230:CZ230), \"10\", (CM285:CZ285))+SUMIF((DF230:DS230), \"10\", (DF285:DS285))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I285:V285))+SUMIF((AD230:AQ230), \"15\", (AD285:AQ285))+SUMIF((AY230:BL230), \"15\", (AY285:BL285))+SUMIF((BT230:CG230), \"15\", (BT285:CG285))+SUMIF((CM230:CZ230), \"15\", (CM285:CZ285))+SUMIF((DF230:DS230), \"15\", (DF285:DS285))","v":3938519.0000000005},{"$f":"DW285+DX285+DY285","v":3938519.0000000005}]
[null,null,null,null,null,"5.3","Affordable Care Act (ACA) Published Charges",null,{"$f":"I266*I235","v":0},{"$f":"J266*J235","v":0},0,0,0,0,0,0,609318,60000,0,0,2622936,480000," ",null,null,null,"5.3","Affordable Care Act (ACA) Published Charges",null,{"$f":"AD266*AD235","v":0},0,891444,108000,0,0,0,0,0,0,0,0,0,0,4771698,null,null,null,"5.3","Affordable Care Act (ACA) Published Charges",null,{"$f":"AY266*AY235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,"5.3","Affordable Care Act (ACA) Published Charges",null,{"$f":"BT266*BT235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT286:CG286)+SUM(AY286:BL286)+SUM(AD286:AQ286)+SUM(I286:V286)),\" \")","v":" "},null,"5.3","Affordable Care Act (ACA) Published Charges",null,{"$f":"CM266*CM235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=5,SUM(SUM(CM286:CZ286)+SUM($BT286:$CG286)+SUM($AY286:$BL286)+SUM($AD286:$AQ286)+SUM($I286:$V286)),\" \")","v":" "},null,"5.3","Affordable Care Act (ACA) Published Charges",null,{"$f":"DF266*DF235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=6,SUM(SUM(DF286:DS286)+SUM(CM286:CZ286)+SUM($BT286:$CG286)+SUM($AY286:$BL286)+SUM($AD286:$AQ286)+SUM($I286:$V286)),\" \")","v":" "},{"$f":"SUM(SUM(DF286:DS286)+SUM(CM286:CZ286)+SUM($BT286:$CG286)+SUM($AY286:$BL286)+SUM($AD286:$AQ286)+SUM($I286:$V286))","v":4771698},{"$f":"SUMIF((I9:V9), \"IP\", (I286:V286))+SUMIF((AD9:AQ9), \"IP\", (AD286:AQ286))+SUMIF((AY9:BL9), \"IP\", (AY286:BL286))+SUMIF((BT9:CG9), \"IP\", (BT286:CG286))+SUMIF((CM9:CZ9), \"IP\", (CM286:CZ286))+SUMIF((DF9:DS9), \"IP\", (DF286:DS286))","v":0},{"$f":"SUMIF((I230:V230), \"05\", (I286:V286))+SUMIF((AD230:AQ230), \"05\", (AD286:AQ286))+SUMIF((AY230:BL230), \"05\", (AY286:BL286))+SUMIF((BT230:CG230), \"05\", (BT286:CG286))+SUMIF((CM230:CZ230), \"05\", (CM286:CZ286))+SUMIF((DF230:DS230), \"05\", (DF286:DS286))-DV286","v":0},{"$f":"SUMIF((I230:V230), \"10\", (I286:V286))+SUMIF((AD230:AQ230), \"10\", (AD286:AQ286))+SUMIF((AY230:BL230), \"10\", (AY286:BL286))+SUMIF((BT230:CG230), \"10\", (BT286:CG286))+SUMIF((CM230:CZ230), \"10\", (CM286:CZ286))+SUMIF((DF230:DS230), \"10\", (DF286:DS286))","v":0},{"$f":"SUMIF((I230:V230), \"15\", (I286:V286))+SUMIF((AD230:AQ230), \"15\", (AD286:AQ286))+SUMIF((AY230:BL230), \"15\", (AY286:BL286))+SUMIF((BT230:CG230), \"15\", (BT286:CG286))+SUMIF((CM230:CZ230), \"15\", (CM286:CZ286))+SUMIF((DF230:DS230), \"15\", (DF286:DS286))","v":4771698},{"$f":"DW286+DX286+DY286","v":4771698}]
[null,null,null,null,null,"5.4","Affordable Care Act (ACA) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.4","Affordable Care Act (ACA) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.4","Affordable Care Act (ACA) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.4","Affordable Care Act (ACA) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.4","Affordable Care Act (ACA) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.4","Affordable Care Act (ACA) Gross Reimbursement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(DV284,DV285,DV286)","v":0},null,null,null,{"$f":"MIN(DZ284,DZ285,DZ286)","v":2837724.0174088283}]
[]
[]
[]
[]
[null,null,null,null,null,null,"SD/MC - Regular SD/MC + Crossover (FFP)",null,{"$f":"(I26+I32)*(I238-I247)*SDMCFFPp1+(I27+I33)*(I238-I247)*SDMCFFPp2+(I28+I34)*(I238-I247)*SDMCFFPp3","v":0},{"$f":"(J26+J32)*(J238-J247)*SDMCFFPp1+(J27+J33)*(J238-J247)*SDMCFFPp2+(J28+J34)*(J238-J247)*SDMCFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=1,SUM($I292:$V292),\" \")","v":" "},null,null,null,null,"SD/MC - Regular SD/MC + Crossover (FFP)",null,{"$f":"(AD26+AD32)*(AD238-AD247)*SDMCFFPp1+(AD27+AD33)*(AD238-AD247)*SDMCFFPp2+(AD28+AD34)*(AD238-AD247)*SDMCFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=2,SUM(SUM($AD292:$AQ292)+SUM($I292:$V292)),\" \")","v":0},null,null,null,null,"SD/MC - Regular SD/MC + Crossover (FFP)",null,{"$f":"(AY26+AY32)*(AY238-AY247)*SDMCFFPp1+(AY27+AY33)*(AY238-AY247)*SDMCFFPp2+(AY28+AY34)*(AY238-AY247)*SDMCFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=3,SUM(SUM($AY292:$BL292)+SUM($AD292:$AQ292)+SUM($I292:$V292)),\" \")","v":" "},null,null,null,null,"SD/MC - Regular SD/MC + Crossover (FFP)",null,{"$f":"(BT26+BT32)*(BT238-BT247)*SDMCFFPp1+(BT27+BT33)*(BT238-BT247)*SDMCFFPp2+(BT28+BT34)*(BT238-BT247)*SDMCFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=4,SUM(SUM(BT292:CG292)+SUM(AY292:BL292)+SUM(AD292:AQ292)+SUM(I292:V292)),\" \")","v":" "},null,null,"SD/MC - Regular SD/MC + Crossover (FFP)",null,{"$f":"(CM26+CM32)*(CM238-CM247)*SDMCFFPp1+(CM27+CM33)*(CM238-CM247)*SDMCFFPp2+(CM28+CM34)*(CM238-CM247)*SDMCFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=5,SUM(SUM(CM292:CZ292)+SUM($BT292:$CG292)+SUM($AY292:$BL292)+SUM($AD292:$AQ292)+SUM($I292:$V292)),\" \")","v":" "},null,null,"SD/MC - Regular SD/MC + Crossover (FFP)",null,{"$f":"(DF26+DF32)*(DF238-DF247)*SDMCFFPp1+(DF27+DF33)*(DF238-DF247)*SDMCFFPp2+(DF28+DF34)*(DF238-DF247)*SDMCFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(SUM(DF292:DS292)+SUM(CM292:CZ292)+SUM($BT292:$CG292)+SUM($AY292:$BL292)+SUM($AD292:$AQ292)+SUM($I292:$V292))","v":0}]
[null,null,null,null,null,null,"Enhanced Medi-Cal (FFP)",null,{"$f":"((I35+I43)*(I238-I247)*(0.65)+(I36+I44)*(I238-I247)*(0.6934)+(I37+I45)*(I238-I247)*(0.6934)+(I38*(I238-I247))*(0.88)+(I39*(I238-I247))*(0.765)+(I40*(I238-I247))*(0.8084)+(I41*(I238-I247))*(0.8084))","v":0},{"$f":"((J35+J43)*(J238-J247)*(0.65)+(J36+J44)*(J238-J247)*(0.6934)+(J37+J45)*(J238-J247)*(0.6934)+(J38*(J238-J247))*(0.88)+(J39*(J238-J247))*(0.765)+(J40*(J238-J247))*(0.8084)+(J41*(J238-J247))*(0.8084))","v":0},{"$f":"((K35+K43)*(K238-K247)*(0.65)+(K36+K44)*(K238-K247)*(0.6934)+(K37+K45)*(K238-K247)*(0.6934)+(K38*(K238-K247))*(0.88)+(K39*(K238-K247))*(0.765)+(K40*(K238-K247))*(0.8084)+(K41*(K238-K247))*(0.8084))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=1,SUM($I293:$V293),\" \")","v":" "},null,null,null,null,"Enhanced Medi-Cal (FFP)",null,{"$f":"((AD35+AD43)*(AD238-AD247)*(0.65)+(AD36+AD44)*(AD238-AD247)*(0.6934)+(AD37+AD45)*(AD238-AD247)*(0.6934)+(AD38*(AD238-AD247))*(0.88)+(AD39*(AD238-AD247))*(0.765)+(AD40*(AD238-AD247))*(0.8084)+(AD41*(AD238-AD247))*(0.8084))","v":0},{"$f":"((AE35+AE43)*(AE238-AE247)*(0.65)+(AE36+AE44)*(AE238-AE247)*(0.6934)+(AE37+AE45)*(AE238-AE247)*(0.6934)+(AE38*(AE238-AE247))*(0.88)+(AE39*(AE238-AE247))*(0.765)+(AE40*(AE238-AE247))*(0.8084)+(AE41*(AE238-AE247))*(0.8084))","v":0},{"$f":"((AF35+AF43)*(AF238-AF247)*(0.65)+(AF36+AF44)*(AF238-AF247)*(0.6934)+(AF37+AF45)*(AF238-AF247)*(0.6934)+(AF38*(AF238-AF247))*(0.88)+(AF39*(AF238-AF247))*(0.765)+(AF40*(AF238-AF247))*(0.8084)+(AF41*(AF238-AF247))*(0.8084))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Enhanced Medi-Cal (FFP)",null,{"$f":"((AY35+AY43)*(AY238-AY247)*(0.65)+(AY36+AY44)*(AY238-AY247)*(0.6934)+(AY37+AY45)*(AY238-AY247)*(0.6934)+(AY38*(AY238-AY247))*(0.88)+(AY39*(AY238-AY247))*(0.765)+(AY40*(AY238-AY247))*(0.8084)+(AY41*(AY238-AY247))*(0.8084))","v":0},{"$f":"((AZ35+AZ43)*(AZ238-AZ247)*(0.65)+(AZ36+AZ44)*(AZ238-AZ247)*(0.6934)+(AZ37+AZ45)*(AZ238-AZ247)*(0.6934)+(AZ38*(AZ238-AZ247))*(0.88)+(AZ39*(AZ238-AZ247))*(0.765)+(AZ40*(AZ238-AZ247))*(0.8084)+(AZ41*(AZ238-AZ247))*(0.8084))","v":0},{"$f":"((BA35+BA43)*(BA238-BA247)*(0.65)+(BA36+BA44)*(BA238-BA247)*(0.6934)+(BA37+BA45)*(BA238-BA247)*(0.6934)+(BA38*(BA238-BA247))*(0.88)+(BA39*(BA238-BA247))*(0.765)+(BA40*(BA238-BA247))*(0.8084)+(BA41*(BA238-BA247))*(0.8084))","v":0},0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"Enhanced Medi-Cal (FFP)",null,{"$f":"((BT35+BT43)*(BT238-BT247)*(0.65)+(BT36+BT44)*(BT238-BT247)*(0.6934)+(BT37+BT45)*(BT238-BT247)*(0.6934)+(BT38*(BT238-BT247))*(0.88)+(BT39*(BT238-BT247))*(0.765)+(BT40*(BT238-BT247))*(0.8084)+(BT41*(BT238-BT247))*(0.8084))","v":0},{"$f":"((BU35+BU43)*(BU238-BU247)*(0.65)+(BU36+BU44)*(BU238-BU247)*(0.6934)+(BU37+BU45)*(BU238-BU247)*(0.6934)+(BU38*(BU238-BU247))*(0.88)+(BU39*(BU238-BU247))*(0.765)+(BU40*(BU238-BU247))*(0.8084)+(BU41*(BU238-BU247))*(0.8084))","v":0},{"$f":"((BV35+BV43)*(BV238-BV247)*(0.65)+(BV36+BV44)*(BV238-BV247)*(0.6934)+(BV37+BV45)*(BV238-BV247)*(0.6934)+(BV38*(BV238-BV247))*(0.88)+(BV39*(BV238-BV247))*(0.765)+(BV40*(BV238-BV247))*(0.8084)+(BV41*(BV238-BV247))*(0.8084))","v":0},0,0,0,0,0,0,0,0,0,0,0," ",null,null,"Enhanced Medi-Cal (FFP)",null,{"$f":"((CM35+CM43)*(CM238-CM247)*(0.65)+(CM36+CM44)*(CM238-CM247)*(0.6934)+(CM37+CM45)*(CM238-CM247)*(0.6934)+(CM38*(CM238-CM247))*(0.88)+(CM39*(CM238-CM247))*(0.765)+(CM40*(CM238-CM247))*(0.8084)+(CM41*(CM238-CM247))*(0.8084))","v":0},{"$f":"((CN35+CN43)*(CN238-CN247)*(0.65)+(CN36+CN44)*(CN238-CN247)*(0.6934)+(CN37+CN45)*(CN238-CN247)*(0.6934)+(CN38*(CN238-CN247))*(0.88)+(CN39*(CN238-CN247))*(0.765)+(CN40*(CN238-CN247))*(0.8084)+(CN41*(CN238-CN247))*(0.8084))","v":0},{"$f":"((CO35+CO43)*(CO238-CO247)*(0.65)+(CO36+CO44)*(CO238-CO247)*(0.6934)+(CO37+CO45)*(CO238-CO247)*(0.6934)+(CO38*(CO238-CO247))*(0.88)+(CO39*(CO238-CO247))*(0.765)+(CO40*(CO238-CO247))*(0.8084)+(CO41*(CO238-CO247))*(0.8084))","v":0},0,0,0,0,0,0,0,0,0,0,0," ",null,null,"Enhanced Medi-Cal (FFP)",null,{"$f":"((DF35+DF43)*(DF238-DF247)*(0.65)+(DF36+DF44)*(DF238-DF247)*(0.6934)+(DF37+DF45)*(DF238-DF247)*(0.6934)+(DF38*(DF238-DF247))*(0.88)+(DF39*(DF238-DF247))*(0.765)+(DF40*(DF238-DF247))*(0.8084)+(DF41*(DF238-DF247))*(0.8084))","v":0},{"$f":"((DG35+DG43)*(DG238-DG247)*(0.65)+(DG36+DG44)*(DG238-DG247)*(0.6934)+(DG37+DG45)*(DG238-DG247)*(0.6934)+(DG38*(DG238-DG247))*(0.88)+(DG39*(DG238-DG247))*(0.765)+(DG40*(DG238-DG247))*(0.8084)+(DG41*(DG238-DG247))*(0.8084))","v":0},{"$f":"((DH35+DH43)*(DH238-DH247)*(0.65)+(DH36+DH44)*(DH238-DH247)*(0.6934)+(DH37+DH45)*(DH238-DH247)*(0.6934)+(DH38*(DH238-DH247))*(0.88)+(DH39*(DH238-DH247))*(0.765)+(DH40*(DH238-DH247))*(0.8084)+(DH41*(DH238-DH247))*(0.8084))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"((DS35+DS43)*(DS238-DS247)*(0.65)+(DS36+DS44)*(DS238-DS247)*(0.6934)+(DS37+DS45)*(DS238-DS247)*(0.6934)+(DS38*(DS238-DS247))*(0.88)+(DS39*(DS238-DS247))*(0.765)+(DS40*(DS238-DS247))*(0.8084)+(DS41*(DS238-DS247))*(0.8084))","v":0},null,0]
[null,null,null,null,null,null,"Refugees (FFP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$4=1,SUM($I294:$V294),\" \")","v":" "},null,null,null,null,"Refugees (FFP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Refugees (FFP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,"Refugees (FFP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Refugees (FFP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Refugees (FFP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"MediCal Access Program (MCAP) (FFP)",null,{"$f":"(I49*I238-I49*I247)*EnFFP_ChMCAPp1+(I50*I238-I50*I247)*EnFFP_ChMCAPp2+(I51*I238-I51*I247)*EnFFP_ChMCAPp3+(I52*I238-I52*I247)*EnFFP_ChMCAPp4","v":0},{"$f":"(J49*J238-J49*J247)*EnFFP_ChMCAPp1+(J49*J238-J49*J247)*EnFFP_ChMCAPp2+(J49*J238-J49*J247)*EnFFP_ChMCAPp3+(J49*J238-J49*J247)*EnFFP_ChMCAPp4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=1,SUM($I295:$V295),\" \")","v":" "},null,null,null,null,"MediCal Access Program (MCAP) (FFP)",null,{"$f":"(AD49*AD238-AD49*AD247)*EnFFP_ChMCAPp1+(AD50*AD238-AD50*AD247)*EnFFP_ChMCAPp2+(AD51*AD238-AD51*AD247)*EnFFP_ChMCAPp3+(AD52*AD238-AD52*AD247)*EnFFP_ChMCAPp4","v":0},{"$f":"(AE49*AE238-AE49*AE247)*EnFFP_ChMCAPp1+(AE49*AE238-AE49*AE247)*EnFFP_ChMCAPp2+(AE49*AE238-AE49*AE247)*EnFFP_ChMCAPp3+(AE49*AE238-AE49*AE247)*EnFFP_ChMCAPp4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"MediCal Access Program (MCAP) (FFP)",null,{"$f":"(AY49*AY238-AY49*AY247)*EnFFP_ChMCAPp1+(AY50*AY238-AY50*AY247)*EnFFP_ChMCAPp2+(AY51*AY238-AY51*AY247)*EnFFP_ChMCAPp3+(AY52*AY238-AY52*AY247)*EnFFP_ChMCAPp4","v":0},{"$f":"(AZ49*AZ238-AZ49*AZ247)*EnFFP_ChMCAPp1+(AZ49*AZ238-AZ49*AZ247)*EnFFP_ChMCAPp2+(AZ49*AZ238-AZ49*AZ247)*EnFFP_ChMCAPp3+(AZ49*AZ238-AZ49*AZ247)*EnFFP_ChMCAPp4","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"MediCal Access Program (MCAP) (FFP)",null,{"$f":"(BT49*BT238-BT49*BT247)*EnFFP_ChMCAPp1+(BT50*BT238-BT50*BT247)*EnFFP_ChMCAPp2+(BT51*BT238-BT51*BT247)*EnFFP_ChMCAPp3+(BT52*BT238-BT52*BT247)*EnFFP_ChMCAPp4","v":0},{"$f":"(BU49*BU238-BU49*BU247)*EnFFP_ChMCAPp1+(BU49*BU238-BU49*BU247)*EnFFP_ChMCAPp2+(BU49*BU238-BU49*BU247)*EnFFP_ChMCAPp3+(BU49*BU238-BU49*BU247)*EnFFP_ChMCAPp4","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"MediCal Access Program (MCAP) (FFP)",null,{"$f":"(CM49*CM238-CM49*CM247)*EnFFP_ChMCAPp1+(CM50*CM238-CM50*CM247)*EnFFP_ChMCAPp2+(CM51*CM238-CM51*CM247)*EnFFP_ChMCAPp3+(CM52*CM238-CM52*CM247)*EnFFP_ChMCAPp4","v":0},{"$f":"(CN49*CN238-CN49*CN247)*EnFFP_ChMCAPp1+(CN49*CN238-CN49*CN247)*EnFFP_ChMCAPp2+(CN49*CN238-CN49*CN247)*EnFFP_ChMCAPp3+(CN49*CN238-CN49*CN247)*EnFFP_ChMCAPp4","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"MediCal Access Program (MCAP) (FFP)",null,{"$f":"(DF49*DF238-DF49*DF247)*EnFFP_ChMCAPp1+(DF50*DF238-DF50*DF247)*EnFFP_ChMCAPp2+(DF51*DF238-DF51*DF247)*EnFFP_ChMCAPp3+(DF52*DF238-DF52*DF247)*EnFFP_ChMCAPp4","v":0},{"$f":"(DG49*DG238-DG49*DG247)*EnFFP_ChMCAPp1+(DG49*DG238-DG49*DG247)*EnFFP_ChMCAPp2+(DG49*DG238-DG49*DG247)*EnFFP_ChMCAPp3+(DG49*DG238-DG49*DG247)*EnFFP_ChMCAPp4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,"Affordable Act Care (FFP)",null,{"$f":"(I54*I238-I54*I247)*ACAFFPp1+(I55*I238-I55*I247)*ACAFFPp2+(I56*I238-I56*I247)*ACAFFPp3","v":0},{"$f":"(J54*J238-J54*J247)*ACAFFPp1+(J55*J238-J55*J247)*ACAFFPp2+(J56*J238-J56*J247)*ACAFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J$4=1,SUM($I296:$V296),\" \")","v":" "},null,null,null,null,"Affordable Act Care (FFP)",null,{"$f":"(AD54*AD238-AD54*AD247)*ACAFFPp1+(AD55*AD238-AD55*AD247)*ACAFFPp2+(AD56*AD238-AD56*AD247)*ACAFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Affordable Act Care (FFP)",null,{"$f":"(AY54*AY238-AY54*AY247)*ACAFFPp1+(AY55*AY238-AY55*AY247)*ACAFFPp2+(AY56*AY238-AY56*AY247)*ACAFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,"Affordable Act Care (FFP)",null,{"$f":"(BT54*BT238-BT54*BT247)*ACAFFPp1+(BT55*BT238-BT55*BT247)*ACAFFPp2+(BT56*BT238-BT56*BT247)*ACAFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"Affordable Act Care (FFP)",null,{"$f":"(CM54*CM238-CM54*CM247)*ACAFFPp1+(CM55*CM238-CM55*CM247)*ACAFFPp2+(CM56*CM238-CM56*CM247)*ACAFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,"Affordable Act Care (FFP)",null,{"$f":"(DF54*DF238-DF54*DF247)*ACAFFPp1+(DF55*DF238-DF55*DF247)*ACAFFPp2+(DF56*DF238-DF56*DF247)*ACAFFPp3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I292:I296)","v":0},{"$f":"SUM(J292:J296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W292:W296)","v":0},null,null,null,null,null,null,{"$f":"SUM(AD292:AD296)","v":0},{"$f":"SUM(AE292:AE296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(AY292:AY296)","v":0},{"$f":"SUM(AZ292:AZ296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,null,null,{"$f":"SUM(BT292:BT296)","v":0},{"$f":"SUM(BU292:BU296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,{"$f":"SUM(CM292:CM296)","v":0},{"$f":"SUM(CN292:CN296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0," ",null,null,null,null,{"$f":"SUM(DF292:DF296)","v":0},{"$f":"SUM(DG292:DG296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"cost",null,{"$f":"I13","v":3285606.0310999998},1393604.3552000001,6202634.4625000004,3344650.4523999998,294862.0797,153296.4791,588.33330000000001,177.66669999999999,1694418.3333000001,338883.6667,2412366.6666999999,482473.3333,8684679.1666999999,1736935.8333000001,null,null,null,null,null,null,null,{"$f":"AD13","v":156169.1667},31233.833299999998,2701905,396381,124575,21315,11724.6667,5862.3333000000002,3179.3332999999998,1589.6667,273418,86727,171019,217780,null,null,null,null,null,null,null,{"$f":"AY13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"BT13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"CM13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"DF13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF(($I$11:$DS$11), \"15\", (I310:DS310))+SUMIF(($I$11:$DS$11), \"10\", (I310:DS310))+SUMIF(($I$11:$DS$11), \"05\", (I310:DS310))","v":33456755.859999999}]
[null,null,null,null,null,null,"cma",null,{"$f":"I16*I14","v":4210970.4000000004},1349670,7949556.3000000007,3239208,127495.2,50087.399999999994,1901.76,475.44,2732124.34,350900,3594185.3000000003,392500,12798018.280000001,1554300,null,null,null,null,null,null,null,{"$f":"AD16*AD14","v":220409.16},37680,3948225.52,514420,189680.64000000001,23300,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"AY16*AY14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"BT16*BT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"CM16*CM14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"DF16*DF14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF(($I$11:$DS$11), \"15\", (I311:DS311))+SUMIF(($I$11:$DS$11), \"10\", (I311:DS311))+SUMIF(($I$11:$DS$11), \"05\", (I311:DS311))","v":43285107.740000002}]
[null,null,null,null,null,null,"pc",null,{"$f":"I17*I14","v":4215120},1351000,7957390,3242400,168000,66000,1960,490,3386931,435000,4578580,500000,16303208,1980000,null,null,null,null,null,null,null,{"$f":"AD17*AD14","v":280776},48000,4098504,534000,203520,25000,6350,2500,1900,500,0,0,0,0,null,null,null,null,null,null,null,{"$f":"AY17*AY14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"BT17*BT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"CM17*CM14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"DF17*DF14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF(($I$11:$DS$11), \"15\", (I312:DS312))+SUMIF(($I$11:$DS$11), \"10\", (I312:DS312))+SUMIF(($I$11:$DS$11), \"05\", (I312:DS312))","v":49375879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MIN(DU310,DU311,DU312)=DU310,\"CR\",IF(MIN(DU310,DU311,DU312)=DU311,\"CMA\",IF(MIN(DU310,DU311,DU312)=DU312,\"PC\")))","v":"CR"}]

{"sheet":"MH1992","index":46,"n_rows":42,"n_cols":16,"rows_kept":42,"cut":false,"hidden":false,"merged":[[39,1,39,3],[36,2,36,3],[38,2,38,3],[9,13,11,13],[37,2,37,3],[31,2,31,3],[33,2,33,3],[13,1,13,3],[19,2,19,3],[20,2,20,3],[34,2,34,3],[24,2,24,3],[28,2,28,3],[27,2,27,3],[29,2,29,3],[30,2,30,3],[23,2,23,3],[26,2,26,3],[21,2,21,3],[32,2,32,3],[35,2,35,3],[22,2,22,3],[9,4,11,4],[10,5,11,5],[12,1,12,3],[17,2,17,3],[18,2,18,3],[16,1,16,3],[14,1,14,3]]}
["State of California Health and Human Services Agency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health Care Services"]
["DETAIL COST REPORT"]
["FUNDING SOURCES"]
["MH 1992 (Rev. 4/18)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FISCAL YEAR \"& FiscalYear_with_Dash","v":"FISCAL YEAR 2019 - 2020"}]
[]
[null,null,"County:",{"$f":"County_Name","v":"Los Angeles"}]
[null,null,"County Code:",{"$f":"County_Code","v":"19"}]
[]
[null,null,"Legal Entity:",{"$f":"MH1900_INFO!B7","v":"Vermont Mental Health Hospital"},"A ","B","C","D","E","F","G","H","I","J"]
[null,null,"Legal Entity No.:",{"$f":"MH1900_INFO!B8","v":"00055"},"Administration",null,"Direct Services/MAA",null,null,null,null,null,null,"Total \nLegal \nEntity"]
[null,null,null,null,null,"Utilization\nReview","Mode 05","Mode 05","Mode 10","Mode 15","Mode 45","Mode 55","Mode 60"]
[null,null,null,null,null,null,"Hospital Inpatient","Other 24 Hour Services","Day \nServices","Outpatient\nServices","Outreach\nServices","MAA","Support\nServices",null,null,"CROSSCHECKS"]
[1,"Gross Cost",null,null,{"$f":"SUM('MH1960'!N40:N43)","v":0},{"$f":"SUM('MH1960'!N64:N70)","v":0},{"$f":"MH1966_HOSPINPT!E15+MH1966_HOSPINPT!F15","v":14674653.859999999},{"$f":"'MH1966_MODE5(OTHR)'!E15","v":0},{"$f":"MH1966_MODE10!G15","v":766},{"$f":"'MH1966_MODE15_(1)'!G15+'MH1966_MODE15_(2)'!E15","v":18781336},{"$f":"'MH1964'!F18","v":22356},{"$f":"MH1966_MODE55!E15","v":0},{"$f":"'MH1964'!F20","v":748944},{"$f":"SUM(E13:M13)","v":34228055.859999999}]
["2","Adjustments ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:M14)","v":0}]
[3,"Adjusted Gross Cost",null,null,{"$f":"E13","v":0},{"$f":"F13","v":0},{"$f":"G13+G14","v":14674653.859999999},{"$f":"H13+H14","v":0},{"$f":"I13+I14","v":766},{"$f":"J13+J14","v":18781336},{"$f":"K13+K14","v":22356},{"$f":"L13","v":0},{"$f":"M13+M14","v":748944},{"$f":"SUM(E15:M15)","v":34228055.859999999},null,{"$f":"IF(ABS(N15-(N13+N14))<=Setup!$B$5,\"OK\",\"ERROR\")","v":"OK"}]
[]
[null,"Funding Sources"]
[null,null,"Grants"]
[4,null,"    SAMHSA Grants",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E19:M19)","v":0}]
[5,null,"    PATH Grants",null,null,null,null,null,null,null,null,null,null,0]
[6,null,"    RWJ Grants",null,null,null,null,null,null,null,null,null,null,0]
[7,null,"    Other Grants",null,null,null,null,null,null,null,null,null,null,0]
[8,null,"Total Grants Accrued",null,{"$f":"SUM(E19:E22)","v":0},{"$f":"SUM(F19:F22)","v":0},0,0,0,0,0,null,{"$f":"SUM(M19:M22)","v":0},0,null,{"$f":"IF(ABS(N23-SUM(N19:N22))<=Setup!$B$5,\"OK\",\"ERROR\")","v":"OK"}]
[9,null,"Patient Fees",null,null,null,null,null,null,null,null,null,null,0]
[10,null,"Patient Insurance",null,null,null,null,null,null,null,null,null,null,0]
["11",null,"Federal IDEA funds",null,null,null,null,null,null,null,null,null,null,0]
["12",null,"Low Income Health Program (LIHP) FFP",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E27:M27)","v":0}]
["13",null,"Regular/Enhanced SD/MC (FFP only)",null,{"$f":"SUM('MH1979'!N20,'MH1979'!N30,'MH1979'!N38,'MH1979'!N46,'MH1979'!N54,'MH1979'!N57,'MH1979'!N58,'MH1979'!N61,'MH1979'!N62)","v":0},{"$f":"SUM('MH1979'!N65,'MH1979'!N66,'MH1979'!N67,'MH1979'!N68,'MH1979'!N76,'MH1979'!N77)","v":0},{"$f":"SUM('MH1979'!F79*0.5)+('MH1979'!F80*0.562)+('MH1979'!F81*0.65)+('MH1979'!F82*0.6934)+('MH1979'!F83*0.88)+('MH1979'!F84*0.765)+('MH1979'!F85*0.8084)+('MH1979'!F86*0.65)+('MH1979'!F87*0.6934)+('MH1979'!F88*0.65)+('MH1979'!F89*0.6934)+('MH1979'!F90)+('MH1979'!F91*0.93)+('MH1979'!F92*0.9)+('MH1979'!F94*0.88)+('MH1979'!F95*0.765)+('MH1979'!F96*0.8084)+('MH1979'!F93*0.9)-MH1900_INFO!B57","v":2426694.58638852},{"$f":"(('MH1968'!L16+'MH1968'!L31-'MH1968'!L158)*0.5)+(('MH1968'!L21+'MH1968'!L26+'MH1968'!L36+'MH1968'!L41-'MH1968'!L159-'MH1968'!L160)*0.562)+(('MH1968'!L48-'MH1968'!L161)*0.65)+(('MH1968'!L53+'MH1968'!L58-'MH1968'!L162-'MH1968'!L163)*0.6934)+(('MH1968'!L63-'MH1968'!L164)*0.88)+(('MH1968'!L68-'MH1968'!L165)*0.765)+(('MH1968'!L73+'MH1968'!L78-'MH1968'!L166-'MH1968'!L167)*0.8084)+(('MH1968'!L83-'MH1968'!L168)*0.65)+(('MH1968'!L88+'MH1968'!L93-'MH1968'!L169-'MH1968'!L170)*0.6934)+(('MH1968'!L98-'MH1968'!L171)*0.65)+(('MH1968'!L103+'MH1968'!L108-'MH1968'!L172-'MH1968'!L173)*0.6934)+(('MH1968'!L135-'MH1968'!L174))+(('MH1968'!L113-'MH1968'!L175)*0.93)+(('MH1968'!L118-'MH1968'!L176)*0.9)+(('MH1968'!L123-'MH1968'!L177)*0.9)+(('MH1968'!L140-'MH1968'!L179)*0.88)+(('MH1968'!L145-'MH1968'!L180)*0.765)+(('MH1968'!L150+'MH1968'!L155-'MH1968'!L181-'MH1968'!L182)*0.8084)","v":0},{"$f":"SUM((('MH1968'!$M$16+'MH1968'!$M$31-'MH1968'!$M$158)*0.5)+(('MH1968'!M21+'MH1968'!$M$26+'MH1968'!M36+'MH1968'!$M$41-'MH1968'!$M$159-'MH1968'!M160)*0.562)+(('MH1968'!$M$48-'MH1968'!$M$161)*0.65)+(('MH1968'!$M$53+'MH1968'!M58-'MH1968'!$M$162-'MH1968'!M163)*0.6934)+(('MH1968'!$M$63-'MH1968'!$M$164)*0.88)+(('MH1968'!$M$68-'MH1968'!$M$165)*0.765)+(('MH1968'!M73+'MH1968'!M78-'MH1968'!$M$166-'MH1968'!M167)*0.8084)+(('MH1968'!$M$83-'MH1968'!$M$168)*0.65)+(('MH1968'!M88+'MH1968'!$M$93-'MH1968'!$M$169-'MH1968'!M170)*0.6934)+(('MH1968'!$M$98-'MH1968'!$M$171)*0.65)+(('MH1968'!M103+'MH1968'!$M$108-'MH1968'!$M$172-'MH1968'!M173)*0.6934)+(('MH1968'!$M$113-'MH1968'!$M$175)*0.93)+(('MH1968'!$M$118-'MH1968'!$M$176)*0.9)+(('MH1968'!M123-'MH1968'!M177)*0.9)+('MH1968'!$M$135-'MH1968'!$M$174)+(('MH1968'!$M$140-'MH1968'!$M$179)*0.88)+(('MH1968'!$M$145-'MH1968'!$M$180)*0.765)+(('MH1968'!M150+'MH1968'!$M$155-'MH1968'!M181-'MH1968'!$M$182)*0.8084))","v":394.01533540000003},{"$f":"SUM((('MH1968'!$N$16+'MH1968'!$N$31-'MH1968'!$N$158+'MH1968'!$P$16+'MH1968'!$P$31-'MH1968'!$P$158)*0.5)+(('MH1968'!N21+'MH1968'!$N$26+'MH1968'!N36+'MH1968'!$N$41+'MH1968'!P21+'MH1968'!$P$26+'MH1968'!P36+'MH1968'!$P$41-'MH1968'!$N$159-'MH1968'!N160-'MH1968'!$P$159-'MH1968'!P160)*0.562)+(('MH1968'!$N$48-'MH1968'!$N$161+'MH1968'!$P$48-'MH1968'!$P$161)*0.65)+(('MH1968'!$N$53+'MH1968'!N58-'MH1968'!$N$162-'MH1968'!N163+'MH1968'!$P$53+'MH1968'!P58-'MH1968'!$P$162-'MH1968'!P163)*0.6934)+(('MH1968'!$N$63-'MH1968'!$N$164+'MH1968'!$P$63-'MH1968'!$P$164)*0.88)+(('MH1968'!$N$68-'MH1968'!$N$165+'MH1968'!$P$68-'MH1968'!$P$165)*0.765)+(('MH1968'!N73+'MH1968'!N78-'MH1968'!$N$166-'MH1968'!N167+'MH1968'!P73+'MH1968'!P78-'MH1968'!P$166-'MH1968'!P167)*0.8084)+(('MH1968'!$N$83-'MH1968'!$N$168+'MH1968'!$P$83-'MH1968'!$P$168)*0.65)+(('MH1968'!N88+'MH1968'!$N$93-'MH1968'!$N$169-'MH1968'!N170+'MH1968'!P88+'MH1968'!$P$93-'MH1968'!$P$169-'MH1968'!P170)*0.6934)+(('MH1968'!$N$98-'MH1968'!$N$171+'MH1968'!$P$98-'MH1968'!$P$171)*0.65)+(('MH1968'!N103+'MH1968'!$N$108-'MH1968'!$N$172-'MH1968'!N173+'MH1968'!P103+'MH1968'!$P$108-'MH1968'!$P$172-'MH1968'!P173)*0.6934)+(('MH1968'!$N$113-'MH1968'!$N$175+'MH1968'!$P$113-'MH1968'!$P$175)*0.93)+(('MH1968'!$N$118-'MH1968'!$N$176+'MH1968'!$P$118-'MH1968'!$P$176)*0.9)+(('MH1968'!N123-'MH1968'!N177+'MH1968'!P123-'MH1968'!P177)*0.9)+('MH1968'!$N$135-'MH1968'!$N$174+'MH1968'!$P$135-'MH1968'!$P$174)+(('MH1968'!$N$140-'MH1968'!$N$179+'MH1968'!$P$140-'MH1968'!$P$179)*0.88)+(('MH1968'!$N$145-'MH1968'!$N$180+'MH1968'!$P$145-'MH1968'!$P$180)*0.765)+(('MH1968'!N150+'MH1968'!$N$155-'MH1968'!N181-'MH1968'!N182+'MH1968'!P150+'MH1968'!$P$155-'MH1968'!P181-'MH1968'!P182)*0.8084))","v":11878287.870663727},null,{"$f":"'MH1979'!N71+'MH1979'!N72+'MH1979'!N73","v":0},null,{"$f":"SUM(E28:M28)","v":14305376.472387647},null,{"$f":"IF(ABS('MH1979'!$N$98-N28) <= 20, \"OK MH1979 SDMC MATCH\", \"ERROR MH1979 SDMC NO MATCH\")","v":"OK MH1979 SDMC MATCH"}]
["14",null,"Medicare - Fed. Share",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E29:M29)","v":0}]
["15",null,"Conservatorship Admin. Fees",null,null,null,null,null,null,null,null,null,null,0]
["16",null,"Other Revenue",null,null,null,null,null,null,null,null,null,null,0]
["17",null,{"$f":"MH1992Rollover & \" SGF Rollover\"","v":"18-19 SGF Rollover"},null,null,null,null,null,null,null,null,null,null,0]
["18",null,"2011 Realignment",null,null,null,null,null,null,null,null,null,null,0]
["19",null,"1991 Realignment Funds and MOE",null,null,null,null,null,null,null,null,null,null,0]
["20",null,"Prior Years MHSA",null,null,null,null,null,null,null,null,null,null,0]
["21",null,"MHSA",null,null,null,null,null,null,null,null,null,null,0]
["22",null,"County Overmatch",null,null,null,null,null,null,null,null,null,null,0]
["23",null,"CALWORKS",null,null,null,null,null,null,null,null,null,null,0]
["24",null,"State General Fund",null,{"$f":"SUM('MH1979'!O57:O58)+SUM('MH1979'!O61:O62)","v":0},{"$f":"SUM('MH1979'!O65:O68)","v":0},{"$f":"('MH1979'!F91*0.07)+('MH1979'!F92*0.1)+('MH1979'!F93*0.1)+('MH1979'!F100)","v":0},{"$f":"SUM((('MH1968'!$L$113-'MH1968'!$L$175)*0.07)+(('MH1968'!$L$118-'MH1968'!$L$176)*0.1)+(('MH1968'!L123-'MH1968'!L177)*0.1)+('MH1968'!$L$128-'MH1968'!L178))","v":0},{"$f":"('MH1968'!$M$113-'MH1968'!$M$175)*0.07+('MH1968'!$M$118-'MH1968'!$M$176)*0.1+('MH1968'!$M$123-'MH1968'!$M$177)*0.1+('MH1968'!$M$128-'MH1968'!M178)","v":0},{"$f":"SUM((('MH1968'!$N$113-'MH1968'!$N$175)*0.07)+(('MH1968'!$N$118-'MH1968'!$N$176)*0.1)+(('MH1968'!$N$123-'MH1968'!$N$177)*0.1)+('MH1968'!$N$128-'MH1968'!N178)+(('MH1968'!$P$113-'MH1968'!$P$175)*0.07)+(('MH1968'!$P$118-'MH1968'!$P$176)*0.1)+(('MH1968'!$P$123-'MH1968'!$P$177)*0.1)+('MH1968'!$P$128-'MH1968'!P178))+SUM('MH1979'!O79:O89,'MH1979'!O94:O96)","v":305494.71527250152},null,null,null,305494.71527250152,null,{"$f":"IF(ABS(SUM('MH1979'!O57,'MH1979'!O58,'MH1979'!O61,'MH1979'!O62,'MH1979'!O65,'MH1979'!O66,'MH1979'!O67,'MH1979'!O68,'MH1979'!O79:O89,'MH1979'!O91:O96,'MH1979'!O100)-N39) <= 20, \"OK MH1979 SDMC MATCH\", \"ERROR MH1979 SDMC NO MATCH\")","v":"OK MH1979 SDMC MATCH"}]
["25","Total Funding Sources",null,null,{"$f":"SUM(E23:E39)","v":0},0,2426694.58638852,0,394.01533540000003,12183782.585936228,0,0,0,14610871.187660148,null,{"$f":"IF(ABS(N40-SUM(N23:N39))<=Setup!$B$5,\"OK\",\"ERROR\")","v":"OK"}]
["CROSSCHECKS",null,null,{"$f":"\"Line \" & A15 & \" = Line \" & A40","v":"Line 3 = Line 25"},{"$f":"IF(ABS(E40-E15)<=Setup!$B$5,\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(F40-F15)<=Setup!$B$5,\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(G40-G15)<=Setup!$B$5,\"OK\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ABS(H40-H15)<=Setup!$B$5,\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(I40-I15)<=Setup!$B$5,\"OK\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ABS(J40-J15)<=Setup!$B$5,\"OK\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ABS(K40-K15)<=Setup!$B$5,\"OK\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ABS(L40-L15)<=Setup!$B$5,\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(ABS(M40-M15)<=Setup!$B$5,\"OK\",\"ERROR\")","v":"ERROR"},{"$f":"IF(ABS(N40-N15)<=Setup!$B$5,\"OK\",\"ERROR\")","v":"ERROR"}]
[null,null,null,{"$f":"\"Amt. to Balance to Line \" & A15 & \":\"","v":"Amt. to Balance to Line 3:"},{"$f":"E15-SUM(E23:E39)","v":0},0,12247959.273611479,0,371.98466459999997,6597553.4140637722,22356,0,748944,19617184.672339849]

{"sheet":"Crosschecks","index":47,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Worksheet ","Cell ","Crosscheck Status"]
["MH1900_INFO","B65",{"$f":"INDIRECT(A2&\"!\"&B2)","v":2}]
["MH1900_INFO","C65",{"$f":"INDIRECT(A3&\"!\"&B3)","v":0}]
["MH1901_Schedule_C","I13",{"$f":"INDIRECT(A4&\"!\"&B4)","v":"OK"}]
["MH1964","I21",{"$f":"INDIRECT(A5&\"!\"&B5)","v":"OK"}]
["MH1992","P15","OK"]
["MH1992","P23","OK"]
["MH1992","P28","OK MH1979 SDMC MATCH"]
["MH1992","P29",0]
["MH1992","P43",0]
["MH1992","E45",0]
["MH1992","F45",0]
["MH1992","G45",0]
["MH1992","H45",0]
["MH1992","I45",0]
["MH1992","J45",0]
["MH1992","K45",0]
["MH1992","L45",0]
["MH1992","M45",0]
["MH1992","N45",0]
["MH1960","E39:J47",{"$f":"IF(AND(isCountyLegalEntity=2,(COUNTIF('MH1960'!E39:I70,\"<0\")+COUNTIF('MH1960'!E39:I70,\">0\")>0)),\"Non-county entity has reclassifications/adjustments\",\"OK\")","v":"OK"}]
["MH1960","O39","OK"]
["MH1960","O45","OK"]